ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX

Embed Size (px)

Citation preview

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    1/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    A PROJECT PROPOSAL

    ON

    Community based enterprise model for biomass supply

    A sustainable approach to enhance rural economy

    Project location: Datia, (M.P)

    Submitted to

    Punjab National Bank (PNB), Datia, (M.P)

    Submitted by-

    Development Alternatives,Orchha, (M.P)

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    2/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    INDEX

    Executive summery

    SR NO. PARTICULARS PAGE

    NO.Executive summery iii

    1. Introduction iv-v2. Problem statement vi3. Project background, goal and

    objectives

    vii-viii

    4. Project location, climate and

    soil

    ix-x

    5. Project implementation

    activities

    xi-xii

    6. Expected benefits xiii7. Financials x i v8. Roles of stakeholders x v

    9. Annexure x v i

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    3/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    India faces severe problems in the power sector resulting in energy shortages. In 2001 this was 8% and

    peak demand exceeding supply by about 13%. The industrial sector today consumes approximately 35%

    of total electricity generated in the country. At the same time, high quality stable power is required to

    attain the higher growth rate projected for this sector. Majority of industries in India require both

    electrical and thermal energy. Today, they either buy power from the State Electricity Boards, or generate

    their own power largely through diesel generators and meet their thermal energy requirements through

    captive means mostly utilizing fossil fuels such as coal, oil or natural gas. As fossil fuels are limited, and

    have adverse environmental impact, it would be appropriate to use non-conventional energy sources

    including biomass resources such as crop residues and agro-industrial wastes for generation of energy in

    the industries mainly through biomass gasification technology for meeting their total

    requirements for both electrical and thermal energy.

    India, being a tropical country, has tremendous potential for energy generation through biomass and its

    residues.

    Development Alternatives has taken initiatives to generate electricity through biomass which will further

    be a source of electricity generation for micro and small enterprise hub, run by community people.

    Promotion of micro and small enterprise will boost the rural economy.

    The project involves supply of biomass to the biomass-based power generation plants with a total

    capacity of 40 kW for uninterrupted electricity supply to the micro and small enterprise hub. The fuel

    used is primarily Ipomea weed, which is abundantly available in the surrounding area of the site. Ipomea,

    having calorific value of 3800 kcal per kg and bulk density of 160 kg per cubic meter is a cost-

    effective way to generate electricity.

    1. Project introduction

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    4/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    Access to quality, reliable and affordable energy is critical for promoting economic and social

    development in rural areas. The energy situation in rural India is characterized by low quality of fuel, low

    efficiency of use, un/semi reliability electricity supply and limited access leading to lower productivity of

    land, water and human effort, ultimately leading to less development and environmental degradation.

    Dependence on centralized grid electricity supply to low-load rural situations is characterized by

    fluctuating voltage, unreliable supply and shortage of power in most parts of rural India. Dependence on

    coal-based electric power plants (accounting for 70% of power generation) is leading to environmental

    degradation; local (land degradation), regional (air, water and soil pollution) and global (greenhouse gas

    build-up leading to climate change).There is a realization on the need to search for decentralized and

    renewable energy-based options to meet the rural energy needs in a sustainable way. Among all the

    renewable energy sources, biomass is the largest, most diverse and readily exploitable resource.

    Government of India strongly encourages the utilization of biomass energy.

    Biomass Potential

    India is a tropical country blessed with abundant sunshine and rains, thus offering an ideal environment

    for Biomass production. Further, the vast agricultural produce also makes available large quantities of

    agro-residues which can be used to meet energy needs. With an estimated production of about 350 million

    tonnes of agricultural waste every year, residual biomass is capable of mitigation of GHG emissions to

    the extent of 300 million tonnes / annum.

    MNES estimated the biomass power potential in the entire country as 19,500 MW. The estimated

    potential of Biomass based renewable energy options in India are as follows:

    Biomass Energy 16, 000 MW

    Bagasse Co-Generation 3, 500 MW

    Total 19, 500 MW

    Biomass for electricity generation can be available in various forms like agricultural residues, biomass

    from animal waste, forest biomass and municipal wastes. Other sources of biomass are weeds like

    Ipomea, cholla,prosopis julifora, lantana camera etc which grow on waste lands and have no or very little

    use. Of these weeds, Ipomea is found in abundance in the Datia region, which grows in marshy areas.

    Major features of ipomea are given below-

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    5/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    On direct combustion, this gives a very pungent odor and hence is not generally used as fuel

    wood for cooking purpose.

    For the purpose of gasification, ipomea needs to be harvested from the marshy areas and near

    water body.

    It further needs to be chopped in to small pieces of about 2 inches. The chopping is done in the

    green condition. It is then sun-dried from an original moisture content of about 85% to 34-38%,

    before it can be fed in to the gasifier.

    One hectare yields approximately 160 tonnes of green biomass, which is equivalent to 64

    tonnes of useful feed stock for gasifier.

    The calorific value of ipomoea is 3800 kcal per kg and bulk density is 160 kg per cubic

    metre.

    Biomass power is an important alternative for providing energy in the rural sector. The inherent

    advantages in utilization of biomass are that employment opportunities are created even for

    cultivation, collection, transportation and storage of biomass.

    2. Problem statement

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    6/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    Indias energy development programme has been put to severe pressure with the ever increasing demand

    supply gap (8 to 10%) and mismatch of resources coupled with non-uniform growth curve.

    ENERGY SOURCE DEMAND SUPPLY GAP/SHORTAGE

    Electricity(Jan 2006) (In million KWh) 5,21,872 4,80,242 (41,630)

    Though, SMEs are not a priority sector for State Electricity Boards. Consequently, lack of

    quality power and poor voltage conditions compel rural enterprises to look for alternative

    sources (captive diesel generator sets) which is very costly.To fill this gap, Development

    Alternatives, has demonstrated new Renewable Energy technology (Desi Power) at TARA gram

    Datia that can be a source of assured power supply for clusters of new industries manufacturing

    building materials based products(bricks, Micro-concrete roofing, Paving blocks,Fly-ash bricks

    and Pre-cast door/window frames). Development Alternatives has set-up gasifier of 32 kW

    (biomass based renewable energy generation and distribution system)and currently

    supplying electricity to these industries. Energy demand for these industries is 3735.78 units

    (kWh) per month. To provide assured and uninterrupted power supply to these industries,

    700kg/day ipomea is needed as feedstock to the biomass gasifier to run it for at least 10 hrs.

    This huge demand of biomass will give rise to another line of business which will be a biomass

    based enterprise. In this way biomass sourcing can be treated as an opportunity to create an

    alternative source of income generation.

    Although it seems to be a remarkable idea, but in this process of supplying dry biomass, there are

    certain issues which may reduce the profit of entrepreneur

    a) Efficiency of labor to cut biomass due to which quantity of biomass sourced /day is reduced

    b) The cost of transportation of biomass from field to the chopping place and from the chopping

    place to the endpoint is 32 % of the total cost.

    c) Use of motorized gini-cutter will increase the pace of operation. Hence the volume of the

    business can be increased.

    To make biomass sourcing a convenient and quick process, group of entrepreneurs involved in it

    require proper equipments to meet the demand supply gap of biomass.

    3. Project background, goals and objectives

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    7/16

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    8/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    To develop community based enterprise for supplying dry biomass to the

    gasification plant to ensure regular electricity supply of SMEs .and rural

    development.

    3.3. Project Objective

    To establish biomass supply chain mechanism and demonstrate its socio-commercial and

    institutional (SHG run) viability.

    To create an alternative source of livelihood for the rural women of Datia region by

    preserving and harvesting natural resources and agro waste

    To ensure sustainable supply of biomass to run the power plant as well as SMEs so as to

    ensuring sustainability proposed first REZ in India

    3.4. Biomass Supply chain and

    4 labors (@ 4

    quintals/day)

    =400/- Labor cost = 100

    Biomass harvesting

    Cost oftransportation=Rs

    200/-

    Transportation of wet

    biomass

    Labor cost = 100/-

    Chopping of wet

    biomass

    Drying up to 50% of

    moisture content

    Cost of

    transportation=Rs

    350/-

    Transportation of dry

    biomass

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    9/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    4. Project location,climate and soil

    4.1 Background

    Datia had formerly been a state in the Bundelkhand region. The state was administered as part of the

    Bundelkhand agency ofCentral India.The state suffered from famine in 1896-97, and again to a lesser

    extent in 1899-1900.

    4.2. Project Location

    Datia district in the state ofMadhya Pradesh, India, is situated nearGwaliorand on the border

    with Uttar Pradesh (U.P); the town ofJhansi in U.P. is only about 25 km away.

    State: Madhya PradeshDistrict: Datia

    Coordinates: 2540N7828E/ 25.67, 78.47

    Time zone IST (UTC+5:30)

    Area Elevation 302 m (991 ft)

    Population 627,818 (2001)

    The district has an area of 2,038 km, and a population 627,818 (2001 census). The population of

    Datia District increased by 26% from 1981 to 1991, and by 22% from 1991 to 2001. The districthas 445 villages and 3 towns, Datia, Seondha, and Bhander. Datia is bounded by the Madhya

    Pradesh districts ofBhind to the north, Gwaliorto the west, and Shivpuri to the south, and by

    Jhansi District ofUttar Pradesh state to the east. The district is part ofGwalior Division.

    The project area covers barren and degraded lands and lands such as roadside, canal side and

    railway lines, covered with weeds like Ipomea, Cholla, Lantana Camera in geographic regions of

    District Datia especially. The project proposes to harvest weeds like Ipomea for green energy

    supply. These weeds can be called as green energy plants.

    4.3. Soil Type

    http://en.wikipedia.org/wiki/Bundelkhandhttp://en.wikipedia.org/wiki/Central_India_Agencyhttp://en.wikipedia.org/wiki/Datia_districthttp://en.wikipedia.org/wiki/Madhya_Pradeshhttp://en.wikipedia.org/wiki/Indiahttp://en.wikipedia.org/wiki/Gwaliorhttp://en.wikipedia.org/wiki/Uttar_Pradeshhttp://en.wikipedia.org/wiki/Jhansihttp://en.wikipedia.org/wiki/Madhya_Pradeshhttp://en.wikipedia.org/wiki/Geographic_coordinate_systemhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://en.wikipedia.org/wiki/Time_zonehttp://en.wikipedia.org/wiki/Indian_Standard_Timehttp://en.wikipedia.org/wiki/UTC%2B5:30http://en.wikipedia.org/wiki/Geography_of_Indiahttp://en.wikipedia.org/wiki/Elevationhttp://en.wikipedia.org/wiki/Populationhttp://en.wikipedia.org/wiki/Seondhahttp://en.wikipedia.org/wiki/Bhanderhttp://en.wikipedia.org/wiki/Bhind_Districthttp://en.wikipedia.org/wiki/Gwalior_Districthttp://en.wikipedia.org/wiki/Shivpuri_Districthttp://en.wikipedia.org/wiki/Jhansi_Districthttp://en.wikipedia.org/wiki/Uttar_Pradeshhttp://en.wikipedia.org/wiki/Gwalior_Divisionhttp://en.wikipedia.org/wiki/Bundelkhandhttp://en.wikipedia.org/wiki/Central_India_Agencyhttp://en.wikipedia.org/wiki/Datia_districthttp://en.wikipedia.org/wiki/Madhya_Pradeshhttp://en.wikipedia.org/wiki/Indiahttp://en.wikipedia.org/wiki/Gwaliorhttp://en.wikipedia.org/wiki/Uttar_Pradeshhttp://en.wikipedia.org/wiki/Jhansihttp://en.wikipedia.org/wiki/Madhya_Pradeshhttp://en.wikipedia.org/wiki/Geographic_coordinate_systemhttp://stable.toolserver.org/geohack/geohack.php?pagename=Datia&params=25.67_N_78.47_E_region:IN_type:cityhttp://en.wikipedia.org/wiki/Time_zonehttp://en.wikipedia.org/wiki/Indian_Standard_Timehttp://en.wikipedia.org/wiki/UTC%2B5:30http://en.wikipedia.org/wiki/Geography_of_Indiahttp://en.wikipedia.org/wiki/Elevationhttp://en.wikipedia.org/wiki/Populationhttp://en.wikipedia.org/wiki/Seondhahttp://en.wikipedia.org/wiki/Bhanderhttp://en.wikipedia.org/wiki/Bhind_Districthttp://en.wikipedia.org/wiki/Gwalior_Districthttp://en.wikipedia.org/wiki/Shivpuri_Districthttp://en.wikipedia.org/wiki/Jhansi_Districthttp://en.wikipedia.org/wiki/Uttar_Pradeshhttp://en.wikipedia.org/wiki/Gwalior_Division
  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    10/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    The soil erosion and unsustainable land use practices contribute to severe degradation and loss of

    soil and soil organic carbon each year and is a major factor contributing to about 50% loss of soil

    productivity.

    4.4. Socio Economic Profile

    As of 2001 India census, Datia had a population of 82,742. Males constitute 53% of the

    population and females 47%. Datia has an average literacy rate of 68%, higher than the national

    average of 59.5%: male literacy is 75% and, female literacy is 60%. In Datia, 15% of the

    population is under 6 years of age.

    The project intends to initiate project implementation activities in the following villages of Datia

    district

    Estimation of available biomass-

    Sr. no. Species Village

    Bio-Mass ( in Tractor

    Loads)

    Biomass(dry) in

    (Quintal/s)

    1 Ipomea Shyamlal ka Dera 15 240

    2 Ipomea Jhakhoria 10 160

    3 Ipomea Sitapur 5 80

    4 Ipomea Samroli 4 64

    5 Ipomea Gari 4 64

    6 Ipomea Borgaon 10 160

    7 Ipomea Uprai 5 80

    8 Ipomea Agora 3 48

    9 Ipomea Durgapur 5 80

    Ipomea Guliapura 10 160

    8 Ipomea Cherula 20 320

    Ipomea Rena 5 80

    TOTAL 1536

    http://en.wikipedia.org/wiki/Censushttp://en.wikipedia.org/wiki/Censushttp://en.wikipedia.org/wiki/Census
  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    11/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    5. Project implementation activities

    Activity 1- Community Mobilization

    Activity 2-Ensuring govt grants and subsidy

    To purchase certain equipments for making biomass sourcing a lucrative process, villagers or

    potential supplier groups need government grants and subsidy.

    Activity 3- Identification of potential supplier group.

    Potential supplier groups for biomass (ipomea) should be identified according

    willingness to accept this business model.

    Activity 4- MoU with the supplier group for the supply of demanded quantity and quality

    of biomass.

    To clear the roles and responsibility between demand and supplier group, MoU will be signed

    between them.

    Activity5 Purchasing equipments like biomass cutter and Gini-cutter.

    Weed like ipomea, when used as biomass for electricity generation needs to be chopped up at

    green stage. For this ipomea needs to be brought at chopping place as early as possible. Thus

    certain equipments like wood cutter and gini cutter are required to make this process faster .

    Activity 6- Assuring supply of biomass at pre-determined time and rate to the location

    with a guarantee of substantial profit to biomass supply group.

    After biomass chopping/slicing, it is being dried for two to three days. As soon as drying process

    completes, biomass will be supplied to DA center, Datia. DA will fix the rate of dried biomass

    and disburse the amount within two days to the supplier group.

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    12/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    GANT CHART

    Activities W1 W 2 W 3 W 4 W 5

    Community Mobilization

    Ensuring govt grants and subsidy

    Identification of potential supplier group

    MoU with the supplier group for the supply

    of demanded quantity and quality of

    biomass

    Purchasing equipments like biomass cutter

    and Gini-cutter.

    Assuring supply of biomass at pre-determined time and rate to the location

    with a guarantee of substantial profit to

    biomass supply group

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    13/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    6. Expected benefits

    The aforesaid proposed enterprise model will lead to the following benefits to the suppliers -

    Local employment:-This will create an alternative source of employment for the community

    people (especially women) as well as fill the demand-supply gap of electricity generation to run

    micro and small enterprises which will boost up the rural economy. Here community plays dual

    role both as supplier (biomass supply for electricity generation) and consumer (purchase of

    electricity to run enterprises).

    Assured power supply:-This project will ensurecontinuous biomass supply for electricity

    generation through gasifier which will assure regular electricity supply to micro and small

    enterprise run by community people.

    Utilization of waste resources: - Utilization of weeds like weeds like ipomea and Cholla, which

    are grown in marshy places, as biomass for electricity generation will increase their economic

    value.

    Demand-supply gap: - Total demand of biomass (ipomea) /year is 96000 kg (per hour biomass

    consumption= 40 kg; working hours= 8 hrs; working days=300) in TARAgram. Available

    biomass (ipomea) in the vicinity is 1536 quintals. Hence it can be inferred from the given figures

    that biomass demand supply gap can be fulfilled easily, if the whole system operates in a

    mechanized way.

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    14/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    7. FINANCIALS

    Project cost:-

    ECONOMICS OF DRY BIOMASS

    PARTICULARSRATE QTY

    AMOUNT

    Capital Expenditure

    Hand cutter 300 5 1500

    Chopping machine900

    0 1 9000

    Total cost (A) 10,500WORKING CAPITAL(for oneweek)

    labors @ 3 qtls/day 100 20 2000

    Loading of biomass (1 labor) 100 2 200

    Transport from field to farm 300 2 600

    Cutting 100 2 200

    Transport from farm to firm 350 1 350Depreciation @ 5% perannum 525

    Total cost (B) 3875

    TOTAL PROJECT COST(A+B) 14,375

    The total project cost is Rs. 14,375 (Fourteen thousand three hundred seventy five, only).

    Projected profitability per supply (within 4 days in a week):-

    PARTICULARSAMOUNT

    AMOUNT

    AMOUNT

    WORKING CAPITAL Weak1Week

    2Week

    3

    Labors @ 3 qtls/day 2000 2000 2000

    Loading of biomass (1 labor) 200 200 200

    Transport from field to farm 600 600 600Cutting 200 200 200

    Transport from farm to firm 350 350 350Depreciation @ 5% perannum 525 525 525

    Total cost (B) 3875 3875 3875

    Revenue generated 4500 4500 4500

    Revenue realized 625 625 625

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    15/16xvi

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    8. Roles of stakeholders

    Role of supplier group

    Supplier group will have a key role in this business as they have to cut, dry and supply

    ipomeas according to the consumer (DA) demand.

    Supplier group will ensure for the quality supply of biomass(At 50% or less moisture

    content).

    Role of DA-

    DA will act as a consumer in this business.

    DA will have the responsibility to measure the dried ipomea (Should not be more than

    50%).

    Full Payment to the supplier group will be made on time.

    Role of Panchayat/ Other Govt players-

    To provide fund to the biomass suppliers. This support will assist sup

    establishing their business.

  • 8/7/2019 ENTERPRISE MODEL FOR BIOMASS SUPPLY_REZ_Datia_INDEX.

    16/16

    Development

    AlternativesENTERPRISE MODEL FOR BIOMASS SUPPLY

    Annexure-1

    Comparison of the revenue realized by the supplier and the COST TO THE END USER

    ECONOMICS OF DRY BIOMASS ECONOMICS OF WET BIOMASS

    ARTICULARSRATE QTY AMOUNT PARTICULARS

    RATE QTY

    AMOUNT

    Capital Expenditure Capital Expenditure

    Hand cutter 300 5 1500 Hand cutter 300 4 120

    Chopping machine900

    0 1 9000 Total cost (A) 1

    Total cost (A) 10500 WORKING CAPITAL

    WORKING CAPITAL labors @ 4 qtls/day 100 4

    abors @ 3 qtls/day 100 20 2000 Loading of biomass (1 labor) 100 1 10oading of biomass (1abor) 100 2 200 transport from farm to firm 400 1 40ransport from field toarm 300 2 600 depreciation @ 5% per annum

    utting 100 2 200 Total cost (B) ransport from farm torm 350 1 350 Revenue generated 0.8

    1440 115

    epriciation @ 5% pernnum 525 Revenue realized by the suppliers

    Total cost (B) 3875 COST TO THE END USER

    Revenue generated 1.5300

    0 4500 Amount paid to the supplier 0.8144

    0 115Revenue realized by theuppliers 625 Cutting cost(1 labor for 2 days) 100 2

    COST TO THE END USERLoss (5 % of the cost paid tosupplier) 5

    Amount paid to theupplier 1.5

    3000 4500 Storing 100 1 10

    toring 100 2 200 TOTAL 150

    TOTAL 4700 COST/KG

    COST/KG 1.6 COST/KG After drying 7202.096

    6

    (1500kg/day)*4day

    =60qtlwillbecutin

    4daysby5labor