• A-
  • A
  • A+
  • A
  • A
  • Language
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:

  1. Seedling price is INR 2.5 per Unit

  2. Entrepreneur farm will contribute his own land and partial labour

  3. 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

  1. Activity one..... Cost
  2. Activity two …… Cost

 

Fertilizer cost

  1. Fertilizer 1..... Cost
  2. Fertilizer 2..... Cost
  3. Fertilizer 3..... Cost

 

Pesticide cost

  1. Pesticide 1...... Cost
  2. Pesticide 2...... Cost
  3. Pesticide 3...... Cost

 

Final Cost

 

F. Harvesting

 

Where do you sell sugarcane?

 

 

How far that place from farm land?

 

 

What all cost associated with Harvesting?

  1. Cost
  2. Cost
  3. Cost

 

What is the production in last three years in tones?

  1. Year 1
  2. Year 2
  3. Year 3

 

Final Cost

 

F. Price realisation

 

What is the average selling price of sugarcane in last three years?

  1. Year 1
  2. Year 2
  3. Year 3

 

How you get paid for sell of sugarcane?

  1. Cash
  2. Bank Transfer
  3. Any other

 

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