
1. Introduction
Sugarcane is a widely grown crop in India and occupies a very prominent position in the agriculture sector of India.
It is mainly cultivated in Uttar Pradesh, Maharashtra, Karnataka and Tamil Nadu. In a global perspective, India is the 2nd largest Sugarcane producer after Brazil. However, India is inching towards the world leader in sugarcane
production as recent forecast suggests Brazil’s production is expected to be 34.2 million tons and India’s production will be 33.83 million tons for 2018-1912. Sugarcane production has significantly benefited farmers in improving the standard of living and better profit realisation. However, its cultivation is not sustainable at this level as it required a large amount of water and current cultivation practice.
There is tremendous scope of improving productivity and sustainable cultivation practice while identifying new potential areas where sugarcane cultivation could be promoted. There are 35 million farmers growing sugarcane and another 50 million depend on employment generated by the 571 sugar factories and other related industries using sugar3. This scale of engagement and employment generation could be jeopardised if sustainable way of cultivation is not promoted in longer run.
2. Current Scenario in Sugarcane Farming in India
India’s domestic sugar market is in peculiar condition as international sugar price continuously falling while the cost of sugar production and market price is higher in India, which makes it difficult for India to sell in the international market. While India’s sugar production is continuously growing and predicted to hit all time high at 34.2 million tons production. The major challenges are:
-
Higher cost of production and water use
-
Unsustain growth of sugar production
-
Higher cane price versus lower sugar price in market
-
Pilling-up dues to farmers and government need to announce subsidy
-
Significantly higher production as compare to domestic demand
3. Sustainable Sugarcane Cultivation
Sustainable Sugarcane Initiative (SSI) is a much-needed in present condition given the fact that ground water and rainfall level are deteriorating continuously and sugarcane production need much higher rate of irrigation. As Maharashtra and Western Uttar Pradesh produce a higher amount of cane, availability of water has significantly reduced over the years in these regions.
SSI cultivation could be game-changer if it is adopted in a scientific way, which will reduce the natural resources use, fertiliser application and a significant increase in production
3.1 Brief overview of SSI
SSI is a method of sugarcane production, which involves using less seeds, less water and optimum utilisation of fertilisers and land to achieve more yields. Driven by farmers, SSI is an alternative to conventional seed, water and space intensive Sugarcane cultivation.
The major principles that govern SSI are:
-
Raising nursery using single budded chips.
-
Transplanting young seedlings (25-35 days old).
-
Maintaining wide spacing (5X2 feet) in the main field.
-
Providing sufficient moisture and avoiding inundation of water.
-
Encouraging organic method of nutrient and plant protection measures.
-
Practicing intercropping for effective utilisation of land.
Comparison between conventional farming and SSI
Aspect |
Conventional |
SSI |
Seeds/Setts |
48,000 buds (16,000 three budded setts/acre) |
5,000 buds (5,000 single budded chips/acre) |
Nursery preparation |
No |
Yes |
Measures to maintain uniformity among Plants |
No Grading |
Grading is done during nursery |
Planting |
Direct planting of setts in the main Field |
Transplanting of 25-35 days old young seedlings raised in a nursery |
Spacing |
1.5 - 2.5 ft between rows |
5 ft between rows |
Water requirement |
More (flooding of field) |
Less (maintenance of moisture in the furrows) |
Mortality rate among plants |
High |
Low |
No. of tillers per plant |
Less (10-15) |
More (20-25) |
No. of millable canes achieved per clump |
4-5 |
9-10 |
Accessibility to air and sunlight |
Low |
High |
Scope for intercrop |
Less |
More |
SSI follows improved cultivation practices. Instead of planting large number of seeds/setts directly on fields, SSI[1] recommends to grow buds in a nursery and thereafter, transplant plant young seedlings (25-35 days old) on the field.
Due to this practice, the better growth of plants is ensured. Increased spacing (5 ft between rows) enhances scope of intercropping and also plant obtains abundant sunlight, moisture and nutrients. It results into a large number of tillers, almost two times than the conventional method. Selection of healthy seedling, nurturing them in nursery and availability of sufficient nutrients and water in SSI makes plant healthy and reduces mortality of plants across various stages from transplantation to full grown plant. The differences in cultivation practices between conventional farming and SSI is illustrated in the below table.
Note: SSI is a package of practices (PoPs) as defined in the ICRISAT-WWF Project, However, promoting SSI required customise modification and changes as per the need of local geography. It should be promoted as a Climate Smart Sugarcane Initiative with developing special PoPs based on local geographic needs.
Source: Training Manual on Sustainable Sugarcane Initiative: Improving Sugarcane Cultivation in India, an Initiative of ICRISAT-WWF Project, ICRISAT.
4. SSI & Umbrella Programme for Natural Resource management (UPNRM)
The National Bank for Agriculture and Rural Development (NABARD) in collaboration with Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH and German Development Bank (KfW4) is implementing the Umbrella Programme on Natural Resource Management (UPNRM) for funding community managed natural resource management (NRM) based rural livelihood/ development projects. Under this programme, GIZ is supporting NABARD in developing innovative and pro-poor financing mechanisms with a view to augment private financial resource flows in the natural resource management and agriculture sectors as well as to improve the efficiency of implementation.
UPNRM comprises two closely linked components. The first supports the development and marketing of new financial products that are primarily credit-based. The second component supports forging systematic public private partnerships between rural producer organisations, the private sector, NGOs and NABARD in selected regions.
The program envisages a gradual shift from grant based to loan based NRM projects and funding through a corpus comprising financial cooperation from KFW as well as fund mobilised by NABARD from various sources.
Till March 2017, NABARD has sanctioned around 325 project proposals submitted by various implementing agencies, which in the context of UPNRM are called Channel Partners (CP). Currently, CPs that are implementing UPNRM supported projects which include NGOs, cooperatives/producer companies, Micro Finance Institutions (MFIs), corporates and one state owned enterprises. These different types of organisations, however, bring various levels of staff competencies, a range of organisational structures as well as differing financial and management procedures.
Under UPNRM, SSI in Maharashtra and Bihar is undertaken with primary support to sugar cooperative in Maharashtra and non-profit channel partner in Bihar. The primary purpose under SSI is to use drip irrigation and POP to promote sustainable sugarcane cultivation. The entire project is promoting sustainable sugar farming with a marketable financial model for a small and marginal farmer to migrate from water reach practice to less natural resource-driven farming. Under UPNRM, NABARD has sanctioned INR 17 cr as assistance covering 1800 ha of sugarcane farming to six good sugarcane cooperatives and one project in Bihar involving 200 farmers and 200 acres which later scaled to 1000 farmers after initial success.
5. Methodology Adopted
Based on RFP and existing documents on SSI promotion under UPNRM project, ACCESS team has carried out a thorough desk review. The survey instrument was developed for collecting cost economy data related to SSI farmers. Data collection instrument was finalised after getting feedback from expert and GIZ team.
The data collection was done in consultation with Indian Rural Association (IRA) - channel partner for the Bihar under UPNRM. A convenient sampling from total 200 intervention farmer and direct one to one data collection from 15 farmers conducted. A Focus Group Discussion (FGD) was held with IRA & Sugar Factory Management.
Based on data collection and technical expert’s observation, final costing was derived. The detail costing table has been incorporated in the report and the survey instrument attached in Annexure 1.
6. Climate Adaptation and Risk Management Aspect
India is the world’s largest consumer of sugar and the second largest producer after Brazil. However, sugarcane is highly water intensive and recent years have witnessed significant droughts.
Groundwater levels are plummeting and there is immense pressure on available water resources. Water scarcity has led to reduced sugarcane yields.
Climate Smart Agriculture practice has a package of agronomic practices which emphasises water efficiency, improved productivity and reduced production costs. These include methods such as trash mulching, composting, wide planting, intercropping, bio fertiliser application, and nutrient and pest management. Surface and subsurface drip irrigation is an important element of the intervention.
7. UPNRM SSI Bihar Intervention: Indian Rural Association (IRA)
IRA, the channel partner has been provided with a loan and grant support for promoting SSI under UPNRM. The entire intervention has a positive impact on productivity and sugar recovery. The uptake of drip irrigation was not seen much at this stage as a general perception about abundant availably of water in the region. Also, there is ample scope for awareness about water conservation and adoption of drip irrigation methods. The major intervention during the project period was:
-
Bud-chip method and nursery preparation for seedling
-
Improved verities of sugarcane
-
Use of bio-fertilisers
-
Wide Row-Spacing and Intercropping
Project Overview |
|
Project location |
Hasanpur, Samastipur District, Bihar |
UPNRM support |
Loan: INR 1.14 Crore Grant: INR 0.15 Crore |
Duration |
3 years |
Number of participants |
200 |
7.1 Impact:
IRA has covered 200 farmers under the first phase and given the benefit of the project, it has cascaded to 1,000 farmers. The local Sugar factory in Hasanpur has widely acknowledged productivity enhancement and improved sugar recovery due to SSI intervention.
7.2 Financial comparison on cost associated with SSI Bihar
Bihar only represents 5% of land area covered for sugarcane cultivation in India but given the water and climate suitability, there is multiple possibilities of promoting sugarcane through SSI[1]. In Bihar, there are 11 private sugar factories with a limited catchment of sugarcane production.
Under the UPNRM, IRA has promoted some aspect of SSI cultivation with the main focus on the bud chip method for nursery raising and a better variety of cane. The intervention has led to a reduction in chemical fertilisers, relatively less water use and use of bio-fertilisers. The main benefit was in significant improvement in productivity.
The farmers have realized 25% to 40% improvement in productivity through the intervention.
Some major benefit to farmers
-
Higher germination percentage
-
High number of millable canes
-
Increased water use efficiency
-
More accessibility to air and sunlight
-
Reduction in cost of cultivation
-
Extra income from intercrops
8. Sugarcane cultivation in Bihar-Detail Costing
COST OF SUGARCANE PRODUCTION - Bihar |
||||||||||||||
|
PER ACRE CALCULATION |
|
PLANT CROP |
RATOON CROP |
||||||||||
|
|
|
Climate Smart Agri (CSA) |
Conventional |
CSA |
Conventional |
||||||||
Sr. No. |
Particulars of Operation |
Unit |
Qty |
Unit Cost |
Total |
Qty |
Unit per cost |
Total |
Qty |
Unit Cost |
Total |
Qty |
Unit per cost |
Total |
A - 1 |
Preparation of Land |
Nos |
|
720 |
720 |
|
|
|
|
|
|
|
|
|
|
a) MB Ploughing :- Deep |
Nos |
|
1000 |
1000 |
1 |
2500 |
2500 |
|
|
|
|
|
|
|
b) Cultivator :- |
|
|
|
|
2 |
1800 |
3600 |
|
|
|
|
|
|
|
c) Rotavator |
Nos |
|
960 |
960 |
1 |
1750 |
1750 |
|
|
|
|
|
|
|
Planking |
|
|
240 |
240 |
1 |
600 |
600 |
|
|
|
|
|
|
|
c) Formation of Trench/ Furrow |
Nos |
|
|
|
1 |
1500 |
1500 |
|
|
|
|
|
|
|
d) Preparation of Field & Field Channel for trans/Planting |
Labour |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2920 |
|
|
9950 |
|
|
|
|
|
|
2 |
Cost of Seed/ Seedling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) seed Material |
Qtl |
5000 |
2.25 |
11250 |
32 |
315 |
10080 |
|
|
|
|
|
|
|
b) Transport Charges |
Trip |
3 |
500 |
1500 |
2 |
500 |
1000 |
|
|
|
|
|
|
|
|
|
|
|
12750 |
|
|
11080 |
|
|
|
|
|
|
3 |
Planting of Sugarcane |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) Cleaning, Spreading & Planting |
Labour |
1 |
2000 |
2000 |
6 |
200 |
1200 |
|
|
|
|
|
|
|
b) Seed Treatment: (100gmBavistin + 250ml Insecticide) |
|
500 gm |
500 |
500 |
250 gms |
250 |
250 |
|
|
|
|
|
|
|
|
|
|
|
2500 |
|
|
1450 |
|
|
|
|
|
|
4 |
Ratoon management |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trash Mulching / Shredding |
|
|
|
|
|
|
|
1 |
1000 |
1000 |
|
|
|
|
Decomposer / Urea |
|
|
|
|
|
|
|
30 Kg |
5.32 |
160 |
|
|
|
|
Cost of Application |
|
|
|
|
|
|
|
1 |
200 |
200 |
|
|
|
|
Gap Filling/ interculture |
|
|
|
|
|
|
|
1 gap filling |
|
1000 |
1 Intercultur |
3000 |
3000 |
|
|
|
|
|
|
|
|
|
|
|
2360 |
|
|
3000 |
5 |
Manure Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) FYM Mannure/ Press mud - dry wt/Green Manure (Acre) |
Ton |
10 Ton |
150 |
2250 |
|
|
|
5PMC |
150 |
750 |
|
|
|
|
b) Transport of FYM to Field |
Trip |
1 |
500 |
500 |
|
|
|
|
|
|
|
|
|
|
b) Spreading of Manure in Field |
Labour |
2 |
250 |
500 |
|
|
|
1 |
200 |
200 |
|
|
|
|
Biofertilizers (Acre) |
|
4 |
80 |
320 |
|
|
|
10 |
80 |
800 |
|
|
|
|
|
|
|
|
3570 |
|
|
|
|
|
1750 |
|
|
|
6 |
Fertilizer Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) Urea |
50 kg Bag |
100 Kg |
5.32 |
532 |
196 |
5.32 |
1043 |
200 Kg |
5.32 |
1064 |
200 Kg |
5.32 |
1064 |
|
b) SSP |
50 kg Bag |
15 Kg |
23 |
345 |
55 |
23 |
1265 |
50 Kg |
22.5 |
1125 |
50 Kg |
22.5 |
1125 |
|
c) MOP |
50 kg Bag |
10 Kg |
11 |
110 |
55 |
11 |
605 |
30 Kg |
11 |
330 |
30 Kg |
11 |
330 |
|
d) Micronutrients |
10 kg |
10 Kg |
30 |
300 |
25 |
30 |
750 |
30 Kg |
20 |
600 |
30 Kg |
20 |
600 |
|
e) Foliar Spray including material |
|
1 |
1000 |
1000 |
1 |
1500 |
1500 |
|
|
1000 |
|
|
1000 |
|
f) Applying Fertilizer @ 4 times Labour |
Labour |
2 |
200 |
400 |
2 |
200 |
400 |
2 |
200 |
400 |
2 |
200 |
400 |
|
|
|
|
|
2687 |
|
|
5563 |
|
|
4519 |
|
|
4519 |
7 |
Weed Management :- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mechanised weeding |
Nos |
1 |
1000 |
1000 |
|
|
|
2 |
1000 |
2000 |
1 |
3000 |
3,000 |
|
C) Hand weeding cost |
|
|
|
|
1 |
3000 |
3,000 |
|
|
|
1 |
2000 |
2,000 |
|
|
|
|
|
1000 |
|
|
3000 |
|
|
2000 |
|
|
5000 |
8 |
Water Management |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) Irrigation - furrow |
Hrs |
|
|
|
|
|
|
|
|
|
|
|
|
|
b) Irrigation - Flood |
|
|
|
150 hours |
85 |
12750 |
|
|
|
150 hrs (6) |
80 |
12000 |
|
|
c) Drip-Irrigation |
|
75 Hrs |
85 |
6375 |
|
|
|
75 Hrs |
85 |
6375 |
|
|
|
|
|
|
|
|
6375 |
|
|
12750 |
|
|
6375 |
|
|
12000 |
9 |
Pest & Disease control - Soil treatment, Top borer |
|
|
|
0 |
2 |
550 |
1100 |
2 |
550 |
1100 |
|
|
4000 |
|
Neemcake, Meta & Beveria, tricocard, pheromone |
|
|
|
2000 |
|
|
|
|
|
2000 |
|
|
|
|
|
|
|
|
2000 |
|
|
1100 |
|
|
3100 |
|
|
4000 |
10 |
Earthing Up/ off barring :- Mechanised |
Hrs |
2 |
400 |
800 |
|
|
|
|
|
|
|
|
|
|
Earthing up - Labour |
|
|
|
|
15 |
200 |
3000 |
|
|
|
20 |
200 |
4000 |
|
|
|
|
|
800 |
|
|
3000 |
|
|
|
|
|
4000 |
11 |
Propping |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Labour |
Labour |
|
|
|
|
|
|
6 |
200 |
1200 |
8 |
200 |
1600 |
12 |
Intercropping |
Inclusive |
|
|
16000 |
|
|
|
|
|
|
|
|
|
|
Total Cost A 1 -11 |
|
|
|
50602 |
|
|
47893 |
|
|
21304 |
|
|
34119 |
|
Benefit (Plant+2Ratoon Crop) |
|
|
|
22922 |
|||||||||
B |
Intrest on working capital @10% |
% |
|
|
5060 |
|
|
4789 |
|
|
2130 |
|
|
3412 |
C |
Transport @ Rs.300/- |
MT |
35 |
300 |
10368 |
25 |
300 |
7563 |
25 |
300 |
7500 |
30 |
300 |
9000 |
|
Total A+ B+ C |
|
|
|
66030 |
|
|
60245 |
|
|
30934 |
|
|
46531 |
D |
Lease value of Land |
|
|
|
10000 |
|
|
10000 |
|
|
10000 |
|
|
10000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76030 |
|
|
70245 |
|
|
40934 |
|
|
56531 |
9.Impacts of SSI Intervention
Social:
The project introduced a new scientific technology for cultivation of sugarcane and acceptance among farmers on the adoption of new technology has improved.
-
Adoption of new sugarcane cultivation practice and wider dissemination
-
Due to wider spacing, intercultural operation becomes easy, thus reducing the drudgery among women laborers.
-
Adoption of farm mechanisation techniques
-
New livelihood opportunities/entrepreneurship for seedling preparation
Climate:
-
Soil and water conservation due to wide spacing and nursery-based seedling
-
Reduced electricity and diesel pump usage (due to reducation in irrigation water demand as Drip irrigation and Furrow Irrigation practices)
-
Reduced stubble burning due to mulching – Lower Green House Gas emission
Financial:
-
Higher productivity and profit realisation to farmers
-
Small land holder doing diversified agronomic activity with intercropping
-
Sugar mills realising higher recovery on SSI led intervention
10. Scale-Up and Finance Potential
In India, more than 80 million people is associated with sugarcane directly or indirectly making it one of the major agriculture economy. In recent times, due to deteriorating natural resources, it has become increasingly necessary to promote climate resilient way of cultivation.
Bihar has 2.43 Lakh Ha area under sugarcane cultivation. For promoting drip led irrigation practice at an average per hectare cost of INR 1,00,000/-, Bihar having finance potential in tune of INR 2,430/- Cr.
For promoting Seedling entrepreneur, there is potential to have more than 6000 entrepreneurs and financial potential of more than INR 1200 Cr.
11. Finance for Promoting SSI
SSI has a significant positive impact on the environment, productivity improvement and higher recovery for the sugar mills. It’s high time that SSI should be promoted on a larger scale and present gap funding need to provide for SSI farmer. The following are the potential way of finance and the possible role of different agencies.
11.1 Bank/Financial Institution
SSI cultivation has significant commercial viability and profitability. A special finance scheme needs to be developed in partnership with banks, sugar mills and SSI farmers. An SSI loan requirement is higher than KCC (Kisan Credit Card) limit for sugarcane cultivation and it needs to be considered during the discussion with banks[1]. Bank may come-up with SSI finance model at market rate with the partnership of Sugar Mill and other direct security by the farmer.
11.2 Government
The government could play a catalytic role in promoting SSI through direct subsidy on drip-irrigation, seedling or credit guarantee for SSI finance. The various state government is providing drip-irrigation / seedling subsidy on different scale which can be recalibrated for promoting SSI as a holistic model.
11.3 Sugar Mills/Cooperatives
Sugar mills are the key stakeholders in the entire value chain. The SSI promotion leads to better millable cane and higher recovers which makes excellent business case for sugar mills. Sugar Mills could provide incentive for adoption of SSI practice and higher cane price as compared to conventional practices.
-
Subsidy/Incentive to farmers for adopting drip-irrigation
-
Providing high quality Seedling at subsidies rate
-
Partnering with Banks/Financial Institution for providing loan to farmer and acting as a guarantor
11.4 NABARD/Development Institutions
NABARD, GIZ, WWF, IFC and ICRISAT have promoted SSI on a different scale and provided critical technical support. In states like Bihar where Sugarcane cultivation is limited but a favorable condition for growth need to be explored and more SSI led bigger pilot with multiple stakeholders needs to be carried out.
-
Promoting a bigger scale project on SSI
-
Partnering with government/sugar mills for SSI promotion
-
Bringing ecosystem partner like finance institution/private mills for collaborative efforts
11.5 Potential Banks/Financial Institution for promoting SSI
PSBs |
Private Banks |
RRBs |
SFBs |
State Bank of India |
ICICI BANK |
MADHYA BIHAR GRAMIN BANK |
UTKARSH |
Bank of Baroda |
FEDERAL BANK |
BIHAR GRAMIN BANK |
UJJIVAN |
Central Bank of India |
AXIS BANK |
UTTAR BIHAR GRAMIN BANK |
|
Punjab National Bank |
HDFC BANK |
|
|
Canara Bank |
INDUSIND BANK |
|
|
UCO Bank |
KOTAK MAHINDRA |
|
|
Union Bank of India |
YES BANK |
|
|
12. SSI with Drip Farmers Loan Bihar
12.1 SSI with Drip Farmers Loan Fact Sheet
Name of Project |
Loan to SSI Farmer |
Business |
SSI Cultivation with Drip Irrigation |
Project Location |
Across India where SSI farming promoted |
Loan Amount |
INR 1,00,000/- |
Type of Facility |
Cash Credit/Working Capital Loan |
Repayment Period |
3 years |
Repayment Schedule |
Bullet/Annually Repayment |
Project Cost:
S No |
Project Cost |
|
1 |
Land, Labour |
Own |
2 |
Composite Capital Requirement |
1,26,030 |
12.2 Financial Calculation for Project viability of Drip led SSI cultivation
1. SSI Method with Drip
S No |
Project Cost |
|
|||
Year |
1 |
2 |
3 |
4 |
5 |
Capital Cost |
50,000 |
|
|
|
|
Cost of Cultivation |
76,030 |
40,934 |
40,934 |
76,030 |
40,934 |
Income from Intercropping |
36,000 |
|
|
36,000 |
|
Yield per acre |
42 |
42 |
42 |
42 |
42 |
Price per MT |
3,100 |
3,100 |
3,100 |
3,100 |
3,100 |
Income from Cane |
130,200 |
130,200 |
130,200 |
130,200 |
130,200 |
Total Income |
66,200 |
130,200 |
130,200 |
166,200 |
130,200 |
Net Income |
40,170 |
89,266 |
89,266 |
90,170 |
89,266 |
S NoProject Cost |
|||||
Year |
1 |
2 |
3 |
4 |
5 |
Cost of Cultivation |
70,245 |
56,531 |
56,531 |
70,245 |
56,531 |
Yield per acre |
28 |
28 |
28 |
28 |
28 |
Price per MT |
3,100 |
310 |
310 |
310 |
310 |
Income from Cane |
86,800 |
86,800 |
86,800 |
86,800 |
86,800 |
Net Income |
16,555 |
30,269 |
30,269 |
16,555 |
30,269 |
|
|
|
|
|
|
Incremental Benefit |
23,615 |
58,997 |
58,997 |
73,615 |
58,997 |
2. Financial Analysis for Drip-irrigation led SSI method of Sugarcane cultivation
Financial Analysis of With Drip Irrigation Unit |
|||||
Particulars |
I Year |
II Year |
III Year |
IV Year |
V Year |
Capital Cost |
50,000 |
- |
- |
- |
- |
Recurring Cost |
76,030 |
40,934 |
40,934 |
76,030 |
40,934 |
Total Cost |
126,030 |
40,934 |
40,934 |
76,030 |
40,934 |
Total Benefits |
166,200 |
130,200 |
130,200 |
166,200 |
130,200 |
Net benefits |
40,170 |
89,266 |
89,266 |
90,170 |
89,266 |
Incremental Benefits |
23,615 |
58,997 |
58,997 |
73,615 |
58,997 |
Discounting factor@15% |
0.87 |
0.76 |
0.66 |
0.57 |
0.50 |
NPV of incremental benefits |
20,535 |
44,610 |
38,791 |
42,090 |
29,332 |
Discounting Factor |
0.15 |
||||
NPV of costs |
231,280 |
||||
NPV of benefits |
488,338 |
||||
BCR |
2.11 |
12.3 Financial Indicators
Internal Rate of Return (IRR):
The project internal rate of return should be more than 15% as per the current financial scenario of the country. The project IRR is 48.5% therefore it is clearly indicating that the project is feasible for investment.
Payback Period:
The Payback period for the project is 1 year and 11 months. It should be less than 4 to 5 years therefore the project payback periods are within the limit.
Net Present Value:
With a discount rate of 10% and a span of 5 years, the projected cash inflows are worth .INR 4,88,338. Today, this is greater than the initial cash outflow of INR 2,31,280. This resultspositive NPV of the above project is Rs. 2,57,058 which indicates that pursuing the above project may be optimal with BCR of 2.11.
13. SSI without Drip Farmers Loan Bihar
13.1 SSI with Drip Farmers Loan Fact Sheet
Name of Project |
Loan to SSI Farmer |
Business |
SSI Cultivation without Drip Irrigation |
Project Location |
Across India where SSI farming promoted |
Loan Amount |
INR 50,000/- |
Type of Facility |
Cash Credit/Working Capital Loan |
Repayment Period |
3 years |
Repayment Schedule |
Bullet/Annually Repayment |
Project Cost:
S No |
Project Cost |
|
1 |
Land, Labour |
Own |
2 |
Composite Capital Requirement |
76,030 |
Means of Finance:
S No |
Project Finance |
Fund |
1 |
Own Contribution |
26,030 |
2 |
Bank Finance |
50,000 |
13.2 Financial Calculation for Project viability of without Drip led SSI cultivation
1. SSI Method with Drip
Conventional Method |
|||||
Year |
1 |
2 |
3 |
4 |
5 |
Cost of Cultivation |
70,245 |
56,531 |
56,531 |
70,245 |
56,531 |
Yield per acre |
28 |
28 |
28 |
28 |
28 |
Price per MT |
3,100 |
310 |
310 |
310 |
310 |
Income from Cane |
86,800 |
86,800 |
86,800 |
86,800 |
86,800 |
Net Income |
16,555 |
30,269 |
30,269 |
16,555 |
30,269 |
|
|
|
|
|
|
Incremental Benefit |
55,015 |
40,397 |
40,397 |
55,015 |
40,397 |
2. Financial Analysis for Drip-irrigation led SSI method of Sugarcane cultivation
Financial Analysis of Without Drip Irrigation Unit |
||||||
Sr.No. |
Particulars |
I Year |
II Year |
III Year |
IV Year |
V Year |
1 |
Capital Cost |
|
- |
- |
- |
- |
2 |
Recurring Cost |
76,030 |
40,934 |
40,934 |
76,030 |
40,934 |
3 |
Total Cost |
76,030 |
40,934 |
40,934 |
76,030 |
40,934 |
4 |
Total Benefits |
147,600 |
111,600 |
111,600 |
147,600 |
111,600 |
5 |
Net benefits |
71,570 |
70,666 |
70,666 |
71,570 |
70,666 |
6 |
Incremental Benefits |
55,015 |
40,397 |
40,397 |
55,015 |
40,397 |
7 |
Discounting factor@15% |
0.87 |
0.76 |
0.66 |
0.57 |
0.50 |
8 |
NPV of incremental benefits |
47,839 |
30,546 |
26,562 |
31,455 |
20,084 |
9 |
Discounting Factor |
0.15 |
||||
10 |
NPV of costs |
187,802 |
||||
11 |
NPV of benefits |
425,988 |
||||
12 |
BCR |
2.27 |
13.3 Financial Indicators
Internal Rate of Return (IRR):
The project internal rate of return should be more than 15% as per the current financial scenario of the country. The project IRR is 89.5% therefore it is clearly indicating that the project is feasible for investment.
Payback Period:
The Payback period for the project is 1 year and 1 month. It should be less than 4 to 5 years therefore the project payback periods are within the limit.
Net Present Value:
With a discount rate of 15% and a span of 5 years, the projected cash inflows are worth Rs.4,25,988. Today, this is greater than the initial cash outflow of Rs. 1,87,802. The resulting positive NPV of the above project is Rs. 2,38,186 which indicates that pursuing the above project may be positive optimal.
14.Seedling Entrepreneur Business Loan
SSI promotion involves multiple levels of intervention and for scaling up its adoption, preparation of high quality single bud seedling method is an essential component. The preparation of seedling and selling into the market itself becomes an independent business activity. The entire activates provides multiple employment opportunities in surrounding and required substantial capital. Providing affordable finance becomes an important aspect of promoting SSI and subsequently scaling it up. Here we proposed detail Seedling entrepreneur promoting, the cost associated with it and different financial matrix for business viability.
14.1 Seedling Entrepreneur Loan Fact Sheet
Name of Project |
Loan to Seedling Entrepreneur |
Business |
Preparation and selling of Sugarcane Seedling |
Project Location |
Across India where SSI farming promoted |
Loan Amount |
INR 2,00,000 |
Type of Facility |
Term Loan |
Repayment Period |
3 to 5 years |
Repayment Schedule |
Quarterly, bi-annual or annual |
Project Cost:
S No |
Project Cost |
|
1 |
One eye bud sett, land and labour |
Own |
2 |
Working Capital |
240,000 |
Means of Finance:
S No |
Project Cost |
|
1 |
Own Contribution |
40,000 |
2 |
Bank Finance |
200,000 |
14.2 Financial Calculation for Project viability of Seedling Entrepreneur Business
A. Costing of seedling Business
C. Cost/Revenue for five years
D. Financial Indicator Calculation
Sr.No. |
Particulars |
I Year |
II Year |
III Year |
IV Year |
V Year |
1 |
Capital Cost |
200,000 |
- |
- |
- |
- |
2 |
Recurring Cost |
200,000 |
600,000 |
1,000,000 |
1,000,000 |
1,000,000 |
3 |
Total Cost |
400,000 |
600,000 |
1,000,000 |
1,000,000 |
1,000,000 |
4 |
Total Revenue |
500,000 |
750,000 |
1,250,000 |
1,250,000 |
1,250,000 |
5 |
Net benefits |
100,000 |
150,000 |
250,000 |
250,000 |
250,000 |
6 |
Discounting factor@15% |
0.87 |
0.76 |
0.66 |
0.57 |
0.50 |
7 |
NPV of Net benefit |
86,957 |
113,422 |
164,379 |
142,938 |
124,294 |
|
Discounting factor |
0.15 |
||||
8 |
NPV of costs |
2,527,959 |
||||
9 |
NPV of Revenue |
3,159,948 |
||||
10 |
BCR |
1.25 |
Assumptions:
-
Seedling price is INR 2.5 per Unit
-
Entrepreneur farm will contribute his own land and partial labour
-
All other cost associated with venture will be invested directly by farmer which will give significantly higher return
14.3 Financial Indicators
Internal Rate of Return (IRR):
The project internal rate of return should be more than 15% as per the current financial scenario of the country. The project IRR is 72.5% therefore it is clearly indicating that the project is feasible for investment.
Payback Period:
The Payback period for the project is 1 year and 4 months. It should be less than 4 to 5 years therefore the project payback periods are within the limit.
Net Present Value (NPV):
With a discount rate of 15% and a span of 5 years, the projected cash inflows are worth Rs. 31,59,948. Today, this is greater than the present value of cost cash outflow of Rs. 25,27,959. The resulting positive NPV of the above project is Rs. 6,31,990 which indicates that pursuing the above project may be positive optimal.
Annexure
Informed Consent
Namaste, My name is................................... and I work with ACCESS ASSIST (Brief About ACCESS). Explain
the purpose of the survey.
I hope you will participate in the survey as your participation will help SSI Farming and building model financing scheme to improve knowledge and practices related to SSI. I assure you that the information collected will be used only for research purpose and your personal information will not be shared with others.
Do you want to ask anything about the survey? (Answer respondent’s questions).
Respondent agreed to be interviewed…..............
Respondent did not agree to be interviewed
Name and Signature of interviewer:
……/……/………..
Date:
A. Identification |
|||||||||||
A01. |
Name of State |
|
|||||||||
A02. |
Name of District |
|
|||||||||
A03. |
Name of Block |
|
|||||||||
A04. |
Name of Gram Panchayat |
|
|||||||||
A05. |
Name of Village/Hamlet |
|
|||||||||
A06. |
Name of the interviewer |
|
|||||||||
A07. |
Name of the respondent |
|
|||||||||
A08. |
No of Family members of respondent |
|
|||||||||
A09. |
Mobile number of the respondent |
|
|
|
|
|
|
|
|
|
|
B. Farming and SSI Adoption information |
|||||||||||
B01. |
What cultivation you have done in last three years? |
Sugarcane ……………..................
Wheat...….……..............................
Rice……….......................................
Other………………………………...........
Not responded …………………… |
|||||||||
B02. |
Do you know about SSI? |
Yes
No |
|||||||||
B03. |
Explain different between SSI and normal Sugarcane cultivation. |
Fully Explained Partially Explained Limited Knowledge Not knowing properly |
|||||||||
B04. |
What is the crop cycle of Sugarcane? |
|
|||||||||
C. Land & Irrigation |
|||||||||||
|
How much land you have? |
|
|||||||||
|
How much you use for SSI? |
|
|||||||||
|
Is this land is your own or rented? |
|
|||||||||
|
What is the rent per unit per year? |
|
|||||||||
|
What is the source of irrigation for cultivation? |
|
|||||||||
|
Annual cost of irrigation |
|
|||||||||
|
Final Cost |
|
|||||||||
D. Sowing and Land Preparation |
|||||||||||
|
Labor cost till the harvesting |
|
|||||||||
|
Fertilizer cost |
|
|||||||||
|
Pesticide cost |
|
|||||||||
|
Final Cost |
|
E. Regular maitainance and labour charges? |
||
|
Labor cost till the harvesting |
|
|
Fertilizer cost |
|
|
Pesticide cost |
|
|
Final Cost |
|
F. Harvesting |
||
|
Where do you sell sugarcane? |
|
|
How far that place from farm land? |
|
|
What all cost associated with Harvesting? |
|
|
What is the production in last three years in tones? |
|
|
Final Cost |
|
F. Price realisation |
||
|
What is the average selling price of sugarcane in last three years? |
|
|
How you get paid for sell of sugarcane? |
|
|
How long it will take to pay? |
|
|
Final Price realization |
|
F. Financing Facility |
||
|
Are you taking any credit facility from last three years? |
|
|
If Yes, then from where? |
|
|
How much you taken credit in last three years and at what interest rate? |
|
|
When you repay the amount? |
|
G. Cost Calculation |
||
1 |
Total Cost of Production |
|
2 |
Price realization |
|
3 |
Gross Margin |
|
4 |
Cost of Capital |
|
5 |
Net Margin |
|
Chapters
Download the detailed resource material to help understand the better functioning and best practices for FPO.