(TCP PROJECT EXAMPLE)
I. Background and JustificationCountry X is located in Southern Africa, has a total land area of some 392,000 km2 and a population of nearly 12 million people, the majority of whom live in the rural areas. Agriculture is the dominant sector of Country X economy, contributing 35% of the national GDP and providing a source of livelihood, in form of food and employment, to 85% of the population. The sector also contributes 90% of the nation's total export earnings. Although only 3 million hectares, or 31% of total land area is classified as land of good to moderate quality suitable for farming, currently around 5.3 million ha are under crops implying that farming activities are taking place on more than 2 million ha of land which is marginal for agricultural purposes. Nearly 90% of the land is cultivated to maize which is the staple food and dominant food security crop. Other food crops grown include sorghum, rice, beans, tubers (cassava and sweet potatoes), groundnuts and vegetables. Food demand in Country X has been increasing steadily because of the absolute increase in population which is expected to double in the next 20 years. The country is currently not able to meet its food requirements, particularly in cereals. For example, the projected food balance sheet for 1997/98 forecasts a shortfall of over 0.7 million tons of maize equivalents. It is estimated that each year, 60% of rural households run out of food for a period of 3 to 4 months. Over the last ten years, Country X's national food demand has annually exceeded local production by between 0.20 and 1.32 million t in maize equivalents. The shortfalls are largely attributable to the failure of food production to keep pace with increases in the human population; adverse weather conditions (intermittent droughts and dry spells); declining soil fertility combined with shrinking average farm holdings; and inappropriate and outdated agricultural technologies. The country therefore has both a national as well household food insecurity problems. Lack of water or inability of using it for agricultural production is one of the main reasons why it is difficult for Country X to attain fast increases in food production. National irrigation potential is estimated at 200,000 ha for formal irrigation (of which only 27,000 ha has been exploited) and 480,000 for informal irrigation (of which only 50,000 ha is regularly cultivated).
The SPFS in Country X Following the World Food Summit which took place in Rome in November 1996, Country X, as a low-income food deficit country (LIFDC), approached FAO in early 1997 requesting for assistance in formulating and implementing a Special Programme for Food Security (SPFS). GoX subsequently set up a National Formulation Team (NFT) to prepare the basic documents for the SPFS including the National Programme Document, the Plan of Operations and the Water Control Component (WCC). The NFT submitted the draft documents in September 1998. Their outputs have formed the basis for this document. Another project document focussing on the non-crop diversification activities of the SPFS is under preparation. Country X SPFS has been considered operational since November 1997. Past food production increases have largely been attributable to expansion in cultivated area. However, this is no longer a workable option because of the increasing shortage of arable land as a result of a rising human population. On the other hand, given the country's relatively low rainfall (700 -1,000 mm range) and its mono-modal pattern, the potential for increased production through higher cropping intensities is severely limited without some form of irrigation. Increased irrigation, particularly in the smallholder subsector, is therefore essential to increased crop production.
The Pilot Phase of the TCP Assistance The NFT identified eight (8) sites where the WCC demonstration activities of the SPFS will be piloted. Targeting smallholder farmers, one site has been selected in each administrative region in areas where there are perennial streams or adequate ground water and have potential for increased agricultural production but which are experiencing food insecurity due to lack of irrigation facilities, poor soils, lack of inputs etc. The features of the individual sites are set out in Annex 1 and their constraints and proposed technologies which are to be demonstrated for their resolution are set out in the table below.
Participating farmers would be provided with a full package consisting of irrigation equipment and accessories, agricultural inputs and extension services. The pilot activities would cover the four cornerstones of the SPFS, namely: water control, crop intensification and diversification, and constraint analysis, in so far as crop production is concerned.The pilot demonstrations would last about two years and would be followed by an Expansion Phase to be incorporated in the country's planned investments in the agricultural sector. II. Objectives of the AssistanceThe overall objective of the assistance is to help Country X improve its food security through rapid increases in agricultural production of both food and cash crops and increase productivity on an economically and environmentally sustainable basis. This objective is to be achieved through water and irrigation development in combination with intensification, diversification, soil fertility enhancement and a continuous analysis of constraints to agricultural development. Demonstration activities will be piloted on 8 sites described in Annex 1. The technologies to be piloted are set out in Annex 2A. The immediate objectives of the programme are as follows: Objective 1 Demonstrate improved on-farm irrigation technologies and practices and train Department of Irrigation (DOI) and other front-line extension staff and farmers. Objective 2 Intensify and diversify the cropping systems through demonstration of appropriate improved water management techniques and improved agronomic practices. Objective 3 Demonstrate soil fertility enhancement methodologies within the agronomic regime. Objective 4 Demonstrate improved marketing techniques and train front-line extension staff and farmers. Objective 5 To identify and recommend ways to remove constraints that prevent farmers from increasing agricultural production and adopting improved technologies and management practices.
III. Project OutputsOutput 1a Planning and installation of 15 treadle pumps covering 4.5 ha and 15 farmers; 5 small motorized pumps covering 27 ha and 270 farmers; and one submersible pump covering 10 ha and 100 farmers. Output 1b About 120 farmers and 152 front-line extension staff trained in the appropriate installation, operation and maintenance of the irrigation equipment and facilities as well as in appropriate irrigation practices. Output 2a Over an area totalling 41.5 on which pilot activities would be undertaken, agricultural production will be increased (because of higher cropping intensity and yields since, all the crops to be demonstrated would not be grown in the dry months or only about 10% of the expected yields would be attained under rainfed conditions) and diversified. Output 2b About 70 farmers and 66 front-line extension staff trained. Output 3 Improved soils for sustainable agriculture. Output 4 Marketing strategies developed and farmers as well as front-line extension staff trained. Output 5 Constraints identified and proposals made for their removal.
IV. Work PlanThe activities to be undertaken by the programme would be carried out according to the Work Plan set out below for individual outputs (for details, see Annex 2B, table A2). Activities for output 1a
Activities for output 1b
Activities for output 2a
Activities for Output 3
Activities for Output 5
(* Denotes activities which have already been done).
V. Capacity BuildingThe SPFS is a locally managed programme. The TCP in itself will therefore contribute in strengthening capabilities of all staff and farmers involved in its implementation by offering the opportunity to practically implement new irrigation and farming techniques. Farmers and front-line extension staff would be trained in methodologies to identify markets for their products, product promotion and pricing as well as market intelligence. More specifically, national staff and farmers will be trained in various aspects of irrigated agriculture, agronomic methods of enhancing soil fertility, and marketing (see Training in Section VI - Inputs by FAO). The subsequent Expansion Phase would institutionalize the positive experiences gained under the TCP. VI. Inputs to be Provided by FAOPersonnel (up to US$ 115,893) The following personnel will be provided by FAO (see Annex 4 for Terms of Reference):
Assistance was provided by FAO to finalize the formulation of the captioned TCP project proposal. This assistance consisted of one Economist from TCIR (10 days) and one Irrigation Engineer (consultant, 14 days) (see Table 5 for detailed costs and Annex 4 for the Terms of Reference). The TCDC Irrigation Engineer will provide his inputs in four missions during which he will assist in the initial technical designs, procurement arrangements and, later, supervise and monitor the implementation of the programme and assist in capacity building of DOI staff and farmers. His inputs will be spread over a two-year period. The national specialists will provide their services on a "while actually employed" basis composed of short missions to the project. FAO, using technical staff from SAFR, will provide an Irrigation Engineer (3 weeks) to technically backstop the water control component and a Policy Economist (2 weeks) to backstop the Marketing and Constraints Analysis components. In addition, SAFR technical staff would undertake supervisory support to the project. Official Duty Travel (up to US$21 100) It is envisaged that FAO contribution will cover the duty travel of the national consultants, the TCDC expert, the backstopping officers and the mid-term review. Contracts (up to US$10 000) To finance the costs of a local NGO who would be hired to assist with the distribution of equipment and inputs, marketing of produce, recovery of loans from farmers and administration of the Revolving Fund (see Annex 4 for TORs) General Operating Expenses (up to US$11 052) Calculated on the following basis: US$500 per month/consultant x 20 months US$ 10,000 + provision for terminal statement US$ 1,000 Materials and Supplies (up to US$21 572; see Tables 1 - 3) These relate to consumable supplies and agricultural inputs. The inputs will be supplied to the farmers by DOI on credit to be repaid at the end of the marketing season (see Section 8 - Special Considerations). Equipment (up to US$92 503; see Table 1) This covers the provision of the irrigation equipment, one 4-wheel drive vehicle, one computer and printer, one photocopier and audiovisual equipment for training. The equipment will be procured according to FAO/GoX procedures. GoX, in collaboration with FAO, will select a suitable NGO to carry out the distribution of the irrigation equipment to the beneficiaries on loan and recover the loans from them (see Section 8 - Special Considerations). Direct Operating Costs (up to US$20 000) To cover miscellaneous expenses at FAO Headquarters related to the implementation of the project. Training (up to US$60 880) 8 training courses for farmers and 10 training courses for front-line extension staff will be delivered, as well as 15 field days and a study tour to Zimbabwe for 12 farmers and frontline extension staff. the tentative budget breakdown is as follows:
VII. REPORTINGThe reporting to the Government and FAO will be the responsibility of the National Programme Coordinator. The following reports are required: Quarterly ReportsEvery three months, the National Programme Coordinator will prepare, in the standard format, the Information Sheet on the SPFS for submission to FAO. Six Monthly ReportsEvery six months, the National Project Coordinator will prepare a project progress report containing:
The Progress report will be submitted to the Government and FAO as scheduled in the overall workplan. Technical ReportsThe project will publish relevant technical reports, reference materials and training and extension materials to assist field staff in the implementation of the programme. The reports will be submitted, to both the GoX and FAO, by the National Planning Coordinator. Technical Reports as foreseen in the Outputs and Activities of the project documentation will be submitted by the National Project Coordinator to both the Government of Country X and FAO. Field DocumentsTo be produced by national consultants and the TCDC Irrigation Engineer. Terminal ReportsOne month before the end of the project, the National Project Coordinator will submit a draft Terminal Report to FAO and the Government of Country X, for consideration at the terminal review meeting. As per established FAO procedures, the AGLW/SAFM backstopping officer will draft a Terminal Statement to be submitted by FAO to the Government. These report/statement will assess in a concise manner, the extent to which the project's scheduled activities have been carried out, its outputs and progress towards achieving the objectives. They will also provide adequate recommendations for the expansion phase. ReviewThe progress of the project will be jointly examined by FAO and the Government of Country X at the end of the first year. The final evaluation of the project will be done towards the end of the second year and will produce recommendations for the Expansion Phase. A terminal review meeting will then be held to examine project achievements and decide on follow-up. VIII. Government Contribution and Supporting Arrangements 1PersonnelThe project will be supervised by a National Programme Steering Committee (NPSC) composed of the Permanent Secretary of MAI as Chairman and Representatives of other institutions concerned with the implementation of the project, as well as the FAO Representative to Country X. The NPSC will oversee, guide and closely supervise the formulation and implementation of the programme including the coordination of programme funding from FAO and GoX. At MAI, Directorate of Immigration (DOI), will be entrusted with the overall day-to-day responsibility for the implementation of the project. MAI will appoint a National Project Coordinator, and provide on a part-time basis, the services of: an Irrigation Engineer, an Agronomist, and an Agricultural Economist, and field support staff at no cost to the project. Irrigation support to the project will be provided by DOI while support in extension and marketing will respectively be provided by the Department of Agricultural Extension Services (DAES) and the Department of Agricultural Planning Services (DAPS) of MAI (see also annex 3B, programme implementation arrangements). TravelAs a supplement to FAO contribution. General Operating ExpensesInclude stationery, telephone, electricity and maintenance of Government equipment to be used by the project. Equipment and PremisesThe Government will provide furniture, vehicles and computer facilities for the project, as well as office space. TrainingThe Government will provide accommodation for training and other facilities, such as printing of training materials. Special ConsiderationsThis project, as part of the WCC pilot phase of the SPFS, involves the introduction of new or unfamiliar technologies. The aim is to promote sustainable development of irrigation and ownership by farmers, not only on the project sites but also on a larger scale, during the expansion phase. Therefore, the demonstration of irrigation technologies will be linked to the testing of farmers' capacity and willingness to become owners of the technologies. The project approach is that sustained technological and social innovations can result only from farmers' participation and ultimate responsibility for financing and construction of the irrigation facilities. This suggests that part of the risk and costs associated with participating in the demonstrations should be shared between the farmers and FAO. However, in the interests of determining replicability, and achieving sustainability, the farmers should be expected to meet all reasonable costs. The formation of farmers into formal or informal groups and Water Users Associations (WUAs) and the establishment of sound principles of cost recovery in these groups would be an integral part of setting up the irrigation demonstrations. Beneficiary farmers would participate in the groups/WUAs and, through signed or verbal agreement, endorse the terms and conditions associated with the development and operation of the demonstrations. At the onset of the project, the National Project Coordinator and the DOI staff will hold discussions and negotiations with group/WUA members with a view to establishing cost recovery mechanisms on the basis of the principles set out in Annex 5. PROJECT BUDGET
FAO CONTRIBUTION IN US$
For summary costs, by Budget Line and Component, see details in Annex 1 below. * TCI Assistance to the TCP project formulation (see Table 5 and TORs in Annex 4). ** Includes US$9 043, cost of TCI assistance to project formulation (see Table 5 and TORs in Annex 4)
ANNEXES1. BUDGET BREAKDOWN BY ACTIVITY AND YEAR 2. MATRIX DESCRIPTION OF PILOT SITES 3. WATER CONTROL OPTIONS AND PROGRAMME IMPLEMENTATION ARRANGEMENTS 4. TERMS OF REFERENCE 5. COST RECOVERY PRINCIPLES 6. FARM INCOME ANALYSIS
ANNEX 1Budget Breakdown by activity
Foot Note: 1/ Composed of US$ 61,003 irrigation equipment and US$31,500 vehicles and office equipment. For detailed costs by Component, please see Tables 1- 5 below.
ANNEX 1Budget Breakdown by activity by year
|
TCP/BL |
Quantities |
Costs (US$) |
|||||||
Unit |
1999 |
2000 |
Total |
Unit Cost |
1999 |
2000 |
Total |
||
1. Investment Costs |
|||||||||
A. Equipment |
|||||||||
Treadle Pumps (1) |
Sets |
15 |
15 |
332 |
4,980 |
4,980 |
|||
Motorised Pumps |
|||||||||
Small Diesel (2) |
Sets |
3 |
3 |
5,138 |
15,414 |
15,414 |
|||
Small Diesel (3) |
sets |
2 |
2 |
11,288 |
22,576 |
22,576 |
|||
Submersible |
Sets |
1 |
1 |
6,819 |
6,819 |
6,819 |
|||
Borehole & reservoir |
No |
1 |
1 |
11,214 |
11,214 |
11,214 |
|||
Sub Total |
6000 |
61,003 |
61,003 |
||||||
B. Training | |||||||||
Farmer Training |
Lump sum |
10,800 |
10,800 |
21,600 |
|||||
Staff Training |
Lump sum |
10,640 |
10,640 |
21,280 |
|||||
Farmer Tours |
Lump sum |
12,000 |
12,000 |
||||||
Sub Total |
8000 |
33,440 |
21,440 |
54,880 |
|||||
C. Technical Assistance |
|||||||||
Irrigation Engineer (TCDC) |
1800 |
m/m |
3 |
2 |
5 |
8,000 |
24,000 |
16,000 |
40,000 |
National Consultants (4) 1700 |
1700 |
m/m |
4 |
3 |
7 |
1,500 |
6,000 |
4,500 |
10,500 |
FAO Technical back-stopping(ATS) |
1200 |
Lump sum |
4,000 |
3,160 |
7,160 |
||||
FAO Supervisory Support (STS) |
1900 |
Lump sum |
4,000 |
2,500 |
6,500 |
||||
Sub Total |
38,000 |
26,160 |
64,160 |
||||||
Grand Total |
193,943 |
77,152 |
271,095 |
(1) Treadle pumps, fittings and in-field improvements
(2) One motorised pump lifting water from a perennial river
(3) A set of two motorised pumps lifting water from Lake X.
(4) These are Irrigation Engineer, Agro-economist and Agronomist. All 2 m/m each.
Quantities |
Costs (US$) |
|||||||
TCP BL |
Unit |
1999 |
2000 |
Total |
Unit Cost |
1999 |
2000 |
Total |
Green Beans |
||||||||
Seeds |
Kgs |
448 |
448 |
896 |
0.92 |
412 |
412 |
824 |
Fertilizers |
175 |
175 |
350 |
|||||
Green Maize |
||||||||
Seeds |
Kgs |
127.5 |
127.5 |
255 |
1.67 |
213 |
213 |
426 |
Fertiliser |
415 |
415 |
830 |
|||||
Tomatoes |
||||||||
Seedlings |
Kgs |
2 |
2 |
4 |
51.6 |
103 |
103 |
206 |
Fertiliser |
433 |
433 |
866 |
|||||
Onion |
||||||||
Seeds |
Kgs |
6 |
6 |
12 |
2.5 |
15 |
15 |
30 |
Fertiliser |
443 |
443 |
886 |
|||||
Cabbage |
||||||||
Seeds |
Kgs |
86.6 |
86.6 |
172.2 |
2.6 |
225 |
225 |
450 |
Fertiliser |
297 |
297 |
594 |
|||||
Spices |
||||||||
Seeds |
Kgs |
10 |
10 |
20 |
3.5 |
385 |
385 |
770 |
Fertiliser |
377 |
377 |
754 |
|||||
Pigeon Peas |
||||||||
Seeds |
Kgs |
6 |
6 |
12 |
0.95 |
57 |
57 |
114 |
Soybean |
||||||||
Seeds |
Kgs |
80 |
80 |
160 |
0.92 |
736 |
736 |
1472 |
Total Cost 5000 |
4286 |
4286 |
8572 |
1/ These are indicative only as the selection of actual crops and inputs to be demonstrated under Programme will be farmer-driven.
TCP/BL |
Quantities |
Cost (US $) |
||||||
Unit |
1999 |
2000 |
Total |
Unit Cost |
1999 |
2000 |
Total |
|
Marketing Specialist 1700 |
M/m |
1.5 |
1.5 |
3 |
1500 |
2250 |
2254 |
4500 |
Training Materials 5500 |
L/Sum |
1500 |
1500 |
3000 |
||||
Group Formation 5000 |
L/Sum |
1000 |
- |
1000 |
||||
DSA 2000 |
Days |
15 |
15 |
30 |
40 |
600 |
600 |
1200 |
Transport (fuel, driver overtime etc.) 2000 |
L/Sum |
1000 |
1500 |
2500 |
||||
Sundries 4000 |
L/Sum |
500 |
500 |
1000 |
||||
Total |
6850 |
6350 |
13200 |
TCP/BL |
Quantities |
Cost (US $) |
||||||
Unit |
1999 |
2000 |
Total |
Unit Cost |
1999 |
2000 |
Total |
|
Constraints Analysis Advisor 1/ 1700 |
m/m |
4 |
1 |
5 |
1500 |
6000 |
1500 |
7500 |
DSA 2000 |
Days |
70 |
40 |
110 |
40 |
2800 |
1600 |
4400 |
Transport (fuel, driver, overtime etc.) 2000 |
Lump Sum |
1000 |
2000 |
3000 |
||||
Enumerators 1300 |
Days |
100 |
50 |
150 |
10 |
1000 |
500 |
1500 |
Stakeholders' Workshop 8000 |
1000 |
4000 |
5000 |
|||||
General Operating costs 4000 |
- |
500 |
500 |
|||||
Total |
11800 |
10100 |
21900 |
1 / Agro Economist with experience in PRA. Most of his inputs as well as those of others connected with the component (enumerators etc) will be needed in the first year of the Programme.
TCP/BL |
Quantities |
Cost (US $) |
||||||
Unit |
1 |
2 |
Total |
Unit Cost |
1 |
2 |
Total |
|
TCIR Economist Honorarium |
Days |
10 |
585 |
5850 |
5850 |
|||
DSA |
Days |
14 |
178 |
2492 |
2492 |
|||
Travel Total 1200 |
Lump Sum |
700 9042 |
700 9042 |
|||||
International Consultant Honorarium Travel
Total 1100
|
Days Days |
14 14
|
|
300 178 Lump Sum
|
4200 2492 4308
11000
|
4200 2492 4308
11000
|
||
Grand Total |
20042 |
20042 |
No. |
Site |
District |
Nearest |
Irrigation Water |
Crops |
Recommended Irrigation Technologies |
Potential Crops for |
Pilot Site |
No. of Farm Families in Area |
1. |
A |
... |
... |
Adequate surface water |
Maize Tobacco Pulses |
Small motorized pump + gravity |
Green maize Spices Tomato Cabbage Onion Beans |
5 |
50 |
2. |
B |
... |
.... |
Adequate |
Maize Vegetables |
A set of 2 small motorized pumps + gravity |
Green maize Tomato Onion Cabbage Spices |
12 |
70 |
3. |
C |
.... |
.... |
Adequate ground water |
Cassava Maize Legumes |
Submersible pump + gravity |
Green Maize Tomato Onion Spices |
10 |
80 |
4. |
D |
... |
... |
Adequate |
Maize Tobacco |
Treadle pump |
Green maize Tomato Onion |
1.5 |
60 |
5. |
E |
... |
... |
Adequate surface water |
Maize Legumes |
Treadle pump |
Green maize Tomato Onion Green beans Cabbage |
1.5 |
45 |
6. |
F |
.... |
... |
Adequate surface water |
Maize Pulses |
Motorized pump + gravity |
Green maize Green beans Tomato Onion Spices |
5 |
40 |
7. |
G |
... |
.... |
Adequate surface water |
Maize Millet |
Motorized pump + gravity |
Green maize Green beans Tomato Onion Spices |
5 |
20 |
8. |
H I |
.... |
.... |
Adequate ground water |
Maize Vegetable Beans |
Treadle pump + surface |
Tomato Onion Green maize Green beans Cabbage |
1.5 |
15 |
Water Control Option |
Objectives |
Overall Cost Estimates (US$) |
Constraints & Risks |
Treadle Pump Irrigation |
Develop and demonstrate low cost irrigation for individual or small groups of smallholder farmers. |
$4,980.00 for 4.5 ha |
Demand for treadle pumps exceeds supply. Costs of imported spares may rise and exceed returns. |
Small Motorised Pump Irrigation |
Introduce, where appropriate, powered irrigation on small areas to small groups of farmers. |
$15,414.00 for 15 ha |
Fuel/electricity costs rise. Imported spares not available. |
Submersible Pump Borehole Irrigation |
Introduce, where appropriate, powered irrigation from borehole(s) to larger well organized groups of farmers on larger areas. |
$18,033 for 10 ha |
Electricity costs rise or supply interrupted. |
Water Management |
Training of farmers and staff with demonstrations to improve use of water - scheduling, applications and drainage. |
Included in other options and activities. |
Numeracy and literacy constraints may limit take up of training. |
Other Activities |
|||
Recurrent Costs |
Ensure that the irrigation development is carried out in an efficient and timely manner. |
$33,280.00 |
|
Preliminary Activities |
Ensure sustainable irrigation development most appropriate to the farmers and physical resources takes place. |
$7,132.00 |
Government staff may not have the capacity to complete the activities in time. Other priorities may take precedence. |
Training |
To enhance the capability of the Government staff to support the programme and to strengthen the capability of the farmers to sustain the infrastructure provided. |
$66,379.00 |
Only a limited number of farmers may benefit from training due to literacy and numeracy constraints. |
General
1. Overall responsibility for programme implementation will lie with the Ministry of Agriculture and Irrigation (MAI) through its line departments.
2. Coordination of the different inputs by the different department s of MAI will be carried out by the National Programme Coordinator (NPC). The NPC will also be responsible for the facilitating of linkages among other central and field level institutions whose operations have a bearing on the SPFS. He/she will liase with FAO and other donors who may be interested in participating in the SPFS. Additionally, he/she, in consultation with the appropriate technical line department of MAI, will be responsible for the sourcing and recruitment of consultants, formulation of the annual work plans for the programme and for regularly reporting programme activities to the National Steering Committee. His/her Terms of Reference are set out in Annex 4.
3. The Controller of the Department of Irrigation (DOI), through his staff at the Agricultural Development Division (ADD), Rural Development Division (RDD) and Extension Planning Area (EPA) levels, will be responsible for supplying irrigation extension to the farmers; recommending on what irrigation equipment to buy and methodologies for its installation; and organizing irrigation training activities for farmers and front-line extension workers.
4.The Director of Agricultural Extension Services (DAES) through his staff at the ADD, RDD and EPA levels, will provide extension support to farmers in all aspects of crop production, crop protection, soil fertility enhancement and training of both farmers and front-line extension staff involved in the programme. This will include liaising with the MAI officials in charge of the UNDP Sustainable Livelihood Programme to ensure that the SPFS pilot sites are included in the areas where the UNDP Programme will support the establishment of Farmer Field Schools (FFS).
5. The Controller of Agricultural Planning Services (CAPS) through Pricing and Marketing Unit, will be responsible for the implementation of the activities of the marketing component of the programme
6. The Government is discouraging the free handout of donor assistance to farmers. The equipment and inputs provided by this programme will therefore be given as credit in kind. DOI will therefore supply them to selected farmers on credit.
7. A detailed matrix of who will specifically do what is set out in the Plan Operation in Table A2 below.
Year 1 |
Year 2 |
||||||||
Activity |
Responsibility |
1st quarter |
2nd quarter |
3rd quarter |
4th quarter |
1st quarter |
2nd quarter |
3rd quarter |
4th quarter |
Objective 1: Demonstrate Improved on-farm irrigation |
|||||||||
Technologies and practices and train Department Of Irrigation (DOI) front-line extension staff and farmers |
|||||||||
A. Irrigation systems introduced and installed |
PIO |
||||||||
- Conduct awareness meeting & assess site |
PIO |
||||||||
- Confirm site with DITF members |
PIO |
||||||||
- Conduct PRA |
|||||||||
- Debrief farmers & staff on PRA results |
PIO |
||||||||
- Conduct farmers awareness meeting |
PIO |
||||||||
- Facilitate elections for scheme committees |
DO |
||||||||
- With farmers' collaboration, formulate draft constitution |
DO |
||||||||
- Legalize the constitution |
PIO |
||||||||
- Conduct soil & topographic survey |
PIO |
||||||||
- Conduct groundwater investigation (B/hole only) |
PIO |
||||||||
- Carry out preliminary & detailed design |
PIO |
||||||||
- Discuss designs with farmers |
PIO |
||||||||
- Drill borehall/tubewell |
PIO |
||||||||
- Procure and supply pumps a. |
NPC |
||||||||
- Dig shallow open wells (for treadle pumps) |
PIO |
||||||||
- Procure construction materials/equipment |
NPC |
||||||||
- Install pump, test and demonstrate |
PIO |
||||||||
- Lay out irrigation network |
PIO |
||||||||
- Carry out farm land development |
PIO |
||||||||
B. Irrigation Technology Transferred |
|||||||||
- Conduct farmer courses |
PIO |
||||||||
- Conduct staff courses |
PIO |
||||||||
- Conduct farmer study tours (in country) |
PIO |
||||||||
- Conduct staff study tours (in country) |
PIO |
||||||||
- Conduct staff/farmer study tours (external) |
NPC |
||||||||
- Organize farmer field days |
PIO |
||||||||
C. Irrigation Water management Monitoring Improved |
|||||||||
- District task-force field visit |
PIO |
||||||||
- Data collection (Monitoring etc.) |
EvO |
||||||||
- Data analysis (Evaluation etc.) & report writing |
EvO |
||||||||
- Conduct supervisor visits (ADD, RDP, EPA) |
PIO |
||||||||
Objective 2: Demonstrate Improved agronomic and introduce high value crops under irrigated conditions |
|||||||||
- Selection of suitable sites for demonstrations (partly done already) |
PIO |
||||||||
- Selection of Farmers |
PIO |
||||||||
- Assessment of the present crops and agricultural practices |
PIO |
||||||||
-Establish Farmer Field Schools (FFS) |
PIO |
||||||||
- Farmer selection of crops to be grown |
DO |
||||||||
- Supply of necessary inputs |
NPC |
||||||||
- Planning and demonstration of appropriate cropping programs, |
GCO |
||||||||
including high value crops |
|||||||||
- Planning and demonstration of appropriate on-farm water |
PIO |
||||||||
Management techniques |
|||||||||
- Monitoring and evaluation of introduced technologies |
EVO |
||||||||
- Monitoring and evaluation of outputs from cropping programmes and water management |
EVO |
||||||||
- Preparation of recommendations based on overall
performance |
PIO |
||||||||
Objective 3: Demonstration soil fertility enhancement - Methodologies within the agronomic regime |
|||||||||
- Selection of farmers to be trained |
PIO |
||||||||
- Training of farmers and front-line agricultural extension staff through FFS |
PIO |
||||||||
- Organizing of farmer field days in-country farmer visits |
PIO |
||||||||
- Study tours farmers and agricultural extension staff |
PIO |
||||||||
Objective 4: Demonstrate Improved Marketing Systems and Train Farmers and Extension Staff |
|||||||||
- Training of farmers through FFS |
CAPS |
||||||||
- Formation of Marketing Groups and Training of staff and Group members. |
CAPS |
||||||||
- Development of strategies and an intelligence system |
CAPS |
||||||||
- Farmers visits to markets |
CAPS |
||||||||
- Monitoring and evaluation of the programme |
CAPS |
||||||||
- Analysis of Constraints |
CAPS |
||||||||
- Impact assessment and recommendation |
CAPS |
||||||||
Objective 5: To identify and remove constraints that prevent farmers from increasing agricultural production and adopting improved technologies and management practices |
|||||||||
- Base-line diagnostic survey of the pilot sites. |
CAPS |
||||||||
- Socio-economic analysis of the farming population in the pilot sites. |
CAPS |
||||||||
- Design an impact monitoring system. |
CAPS |
||||||||
- Carry out simple statistical surveys and cost/benefit analysis. |
CAPS |
||||||||
- Prepare discussion document consolidating the experiences, lessons learnt and proposals and plan for resolving the constraints identified. |
CAPS |
||||||||
- A stakeholders' workshop to discuss and agree on the proposals set out in 5. Above. |
CAPS |
Key: DO = Development Officer; EvO = Evaluation Officer; NPC = FAO National Project Coordinator; PIO = Principal Irrigation Officer; Y2 = Year Two Site
1999 |
2000 |
Total |
||||
m/m |
MK |
M/m |
MK |
mm |
MK |
|
Personnel |
||||||
1 National Project Coordinator |
12 |
120,000 |
12 |
120,000 |
24 |
240,000 |
1 Irrigation Engineer |
3 |
15,000 |
4 |
20,000 |
7 |
35,000 |
1 Irrigation Agronomist |
3 |
15,000 |
4 |
20,000 |
7 |
35,000 |
1 Agro-Economist |
3 |
15,000 |
4 |
20,000 |
7 |
35,000 |
8 ADD Programme Managers |
8 |
64,000 |
8 |
64,000 |
16 |
128,000 |
8 ADD Principal Irrigation Officers |
8 |
120,000 |
8 |
120,000 |
16 |
240,000 |
8 RDP Irrigation Officers |
48 |
144,000 |
48 |
144,000 |
96 |
288,000 |
Component Total |
77 |
413,000 |
80 |
428,000 |
157 |
841,000 |
Duty Travel |
300,000 |
300,000 |
600,000 |
|||
Miscellaneous/General Operating Expenses |
300,000 |
300,000 |
600,000 |
|||
(Telephone, electricity, stationery, operation and |
||||||
Miscellaneous equipment) |
||||||
Equipment |
||||||
Furniture |
200,000 |
300,000 |
500,000 |
|||
Premises |
||||||
Office space |
200,000 |
300,000 |
500,000 |
|||
Training |
||||||
Training Facilities |
300,000 |
300,000 |
600,000 |
|||
GRAND TOTAL |
1,793,000 |
2,008,000 |
3,641,000 |
US$ 1 = 40 MK approximately
Duration: 24 months (full time basis)
Job Description
The National Coordinator will be responsible for the following:
Qualifications
The candidate should possess a least an Msc in Agriculture and have 10 years of professional experience, of which preferably at least 5 years should be in a project management position. Prior experience with internationally funded projects will be an added advantage.
Duration: 24 months
Job Description:
Under the guidance of the National Programme Coordinator (NPO), and in collaboration with other members of the project implementation team:
Qualifications:
A proven record in the mobilization of farmers, training rural groups, and delivering agricultural services particularly rural finance and marketing.
Duration: 5 months (in four missions)
Job Description:
The International Irrigation Engineer will undertake his/her duties under guidance of the National Project Coordinator and in collaboration with other members of the study team and national staff. His/her specific duties will be implemented in three missions over the project period and will include:
First Assignment Mission (March - April 1999 - one and a half months)
assess staffing of local DOI and Agricultural and Rural Development Divisions (ADD, RDD), Extension Planning Area (EPA) and suitable NGOs in the pilot districts and advise on appropriate institutional framework in support of the implementation of the programme;
in the supervision of the surveys and technical designs of the pilot areas, the procurement of equipment and necessary inputs and supplies;
engage a suitable NGO or local manufacturer in providing the necessary support to the introduction, manufacturing, sale and servicing of the treadle pump and other irrigation pump devices;
the NPC in the preparation of a realistic work plan for the implementation of the water control component of the SPFS linked to the .irrigation season of 1999;
in the organization of a national seminar to present and discuss the SPFS workplan;
in the organization and conduct of a technical staff training course (TST1) to prepare technical field staff on the implementation of the programme;
relevant training and reference material to assist staff in the implementation of the programme;
in the preparation of relevant extension material and staff training for the implementation of the Farmers' Field School in Farm Water Management.
Second Assignment Mission (July - August - one and a half months)
Third Assignment mission (March 2000 - one month)
Fourth Assignment mission (Sept 2000 - one month)
Qualifications
At least an MSc in Irrigation Engineering and 10 years of experience in irrigation planning, implementation and monitoring and evaluation. Prior international experience would be an added advantage.
Duration: 2 months (on a when-actually-employed basis)
Job description
The Agro-economist will undertake his/her duties under the guidance of the NPC and in collaboration with other members of the team and national counterparts. His/her duties include:
Qualifications
A minimum of Msc in Agricultural Economics and at least 7 years of experience on economic and financial evaluation of agricultural projects.
Duration: 2 months (on a while actually employed basis)
Job Description
The Agronomist will work under the orientation of the NPC. The responsibilities of the agronomist include:
1. Assisting the NPC to prepare a work plan for the SPFS.
2. Assisting with the implementation of the crop intensification and diversification activities of the SPFS.
3. Assisting in fine-tuning the agricultural aspects of the programme.
4. Contributing to the preparation of proposals for the Expansion Phase.
5. Carrying out any other duties as defined by the NPC.
Qualifications
A minimum of Msc in Agronomy and at least 7 years of experience in work related to agricultural development projects.
Duration: 3 months (on a while actually employed basis)
Job Description:
The National Irrigation Engineer will undertake his/her duties under the guidance of the National Project Coordinator and the International Irrigation Engineer. His/her duties include:
1. Assisting the NPC to prepare work plan for the water control component of SPFS.
2. Assisting the NPC in implementation and supervision of the irrigation activities of the project, including surveys and technical designs of the pilot areas.
2. Assisting the counterparts involved in planning and implementation of the programme.
3. Assisting the NPC with monitoring and evaluation of the activities of the programme.
4. Assist in the formulation of the Expansion Phase proposals.
5. Carrying out any other tasks defined by the NPC.
Qualifications
A minimum of Msc degree in Irrigation Engineering/Water Management and at least 7 years of experience in irrigation planning, designing, implementation and monitoring and evaluation.
Duration: 3 months (on a while actually employed basis)
Job Description
The Marketing Specialist will undertake his/her duties under the guidance of the NPC and collaboration with other members of the team. His/her duties include:
1. Assisting the NPC to prepare a workplan for the SPFS.
2. Training front-line extension staff and farmers on market intelligence, product promotion and pricing, and market access.
4. Providing guidelines for the assessment of marketing effectiveness in project areas.
5. Assisting the farmers with the establishment of appropriate marketing strategies.
6. Preparing appropriate reports as required by the NPC.
Qualifications
A minimum of Msc degree in Agricultural Economics (Marketing) or Business Administration (Marketing) and at least 7 year' experience in marketing role with a reputable organization, preferably in the food industry.
Duration: 5 months
Job Description:
Under the direct supervision of the National SPFS Programme Coordinator and the support of the FAOR and the responsible TCO Officer, and with the technical support of the responsible TCA Policy Officer and the orientation to be provided by detailed guidelines prepared by FAO, the National Results and Constraints Analysis Advisor will:
(1) prepare a programme of work to carry out, in a participatory way, the analysis of constraints to increased production under the scope of the SPFS, and identify the areas of expertise and the human resources required;
(2) organize the collection of information for the constraints analysis, including the carrying out of base-line diagnostic surveys and small statistical farm-management type performance surveys in the pilot phase sites;
(3) select and supervise the work being undertaken in this respect by the national team as well as national consultants, if required;
(4) review all reports relating to end-of-season results, impact monitoring and constraints analysis;
(5) ensure that the SPFS national team maintains a suitable database for these purposes;
(6) assist in organizing discussions of national and regional constraints with stakeholders, and in preparing for National Coordinating Committee meetings and finalizing reports required by funding agencies for these purposes;
(7) assist in the preparation of investment and policy and institutional reform programmes for the expansion phase benefiting from the lessons learnt from the analysis of constraints; and
(8) perform other related duties as required to ensure the smooth operation of the programme. Specifically, he/she will:
A. During the start of pilot phase activities
1. Review existing literature on the potentials and constraints for food production in the country, and indicate the ways in which the activities proposed for the pilot phase relate to those potentials and constraints.
2. Arrange for the carrying out of a base-line diagnostic survey using participatory appraisal methods of the areas selected for the pilot phase, covering:
- a summary description of agro-ecological and institutional conditions;
- a description of existing production systems, including farm management practices, farm budgets (including calculations of gross and net margins), allocation of land and labour (by gender and age group), processing and marketing, and off-farm sources of income; include also a section on past evolution and evolutionary trends of the production systems; and
- a socio-economic analysis of the farming population of the areas, including distribution of assets, access to land, labour, inputs and produce markets, access to support services, gender roles, relevant institution and cultural factors, and existing processes of accumulation and impoverishment.
3. Assist the National Coordinator in the design of an impact monitoring system which will permit to assess achievements of the pilot phase in each demonstration area at the end of each production season.
B. During and at the end of each production season
1. Provide the support necessary to enable local and district-level extension workers and other programme coordinators and external appraisal teams, if required, to hold regular group meetings and informal discussions with farmers and other local people and stakeholders on the progress and results of the demonstrations, in particular on problems encountered, and actions to address them. (In carrying out this task, provision should be made in the national programme budget for the recruitment of national consultants or the contracting of NGOs, Universities or other groups with experience in participatory methods to provide extra support to local and district-level coordinators, as required, or carry out independent assessments).
2. Organize and supervise the carrying out of simple statistical surveys at the end of the growing seasons to collect the minimum farm budget data (mostly use of land, yields, input and labour use) required to assess the evolution of the demonstration areas.
3. Build up a dossier documenting the problems encountered, analyzing their apparent causes and describing and justifying the proposed solutions.
4. Assist the national coordinator to
i) carry out inquiries and organize a participatory dialogue with stakeholders on food security issues and related constraints at the regional and national level;5. Link up with on-going projects and programmes in the country to search for solutions to the constraints identified and to incorporate their experience in the constraints analysis work.ii) stir up discussion among stakeholders on investment and policy actions required to address those constraints; and
iii) discuss within the National Coordinating Committee those policy and investment proposals which appear to be mature for action.
C. Around six months before the end of the pilot phase
1. Prepare a discussion document consolidating the experience and lessons learnt from parts A and B above and the proposals emerging from them, and assist in the dissemination and discussion of the document among all interested parties.
2. Assist the national coordinator, relevant government officers and interested donors to organize and carry out the preparation of a programme of action for the expansion phase, which would profit from the experience and lessons learnt during the pilot phase. This programme of actions would consist of:
i) an investment programme for the expansion phase capable of being appraised for financing by government and donors; andii) linked to it, a coherent set of recommendations to improve institutional mechanisms and policies in order to foster national food security (whose implications in terms of capital and recurrent costs should be included in the investment programme). The expansion phase may also include the extension of pilot activities in other areas.
Essential Qualifications
Person with 10 years' experience in programme and project planning, participatory methods, institutional management, political decision making processes, with an established reputation in the country.
Education qualification Agricultural or Socio Economist with a Masters Degree.
IRRIGATION ENGINEER
Duration: 5 Weeks
Duties:
Under the direction of the concerned Service Chief in the Land and Water Division (AGL) and operating from SAFM, he /she will:
First Mission: March/April 1999 - two and a half weeks (2.5)
1. Review the terms of reference for the TCDC and national consultants assisting in the implementation of the SPFS.
2. Participate in the selection of the national and TCDC consultants and review and clear their outputs.
3. Review the designs and tender documents for the selected sites and assist the National Project Coordinator in launching the implementation phase of the SPFS.
4. Offer technical support to the irrigation engineers implementing the program.
5. Prepare a detailed training programme for the irrigation activities.
6. Prepare a technical report on the above.
Second Mission: June/July 1999 - Half (0.5) a week.
1. Review, in discussions with the SPFS national team and, during visits to the pilot sites, with farmers, the technologies being demonstrated.
2. Prepare recommendations for the further improvement of the technologies being demonstrated.
3. Advise on the curriculum and materials for the training of farmers and front-line extension staff.
4. Advise on the terms of reference and work plan for the national consultant irrigation engineer.
5. Prepare a technical mission report.
Third Mission: March/April 2000 - Half (0.5) week
1. Review results of the previous irrigation season by the project.
2. Review and advise on the work plan for the next irrigation season.
3. Review and advise on the irrigation-training programme for the farmers and frontline extension staff.
4. Prepare a technical mission report.
Fourth Mission: September/October 2000 - One and a half weeks (1.5)
1. Review the results of implementing the WCC and assess farmers' acceptance of the irrigation technologies demonstrated.
2. Review the technical reports prepared by the TCDC Irrigation Engineer and national implementing team and consultants.
3. Review work plans for the season.
4. With the SAFR Policy Officer, review the constraints identified in as far as irrigation and water management are concerned and assess their impact on the programme.
5. Assist in the preparation of recommendations for an outline of an investment programme for the expansion phase.
5. Any other duties designated by the responsible Service Chief in AGL Division.
6. Prepare a technical mission report.
7. Prepare the Terminal Statement to be submitted by FAO to the Government, as per established FAO procedures.
POLICY OFFICER
Duration: 2 Weeks
Duties:
Under the guidance of the respective unit chief in TCA Division and operating out of SAFR:
First mission: Mid 1999 - One (1) week.
1. Review the terms of reference for the various national consultants to be recruited in support of the Results and Constraints Analysis (RCA) of the TCP.
2. Screen and evaluate candidates for the RCA national consultant posts.
3. Guide the national consultants on the scope, methodology and reporting of RCA activities.
4. Any other duties as assigned by the respective unit chief in TCA Division.
5. Prepare a technical report.
Second mission: Autumn 2000 - One (1) week
1. Review the relevant documentation, hold discussions with the SPFS national team and, in visits to the pilot sites, assess the effectiveness of the project in terms of increased food security and household incomes.
2. Review, comment on, and finalize the RCA report.
3. Participate in a national stakeholders workshop to discuss the RCA report with the view to agreeing on strategies and action plans for removal of the constraints identified.
4. Any other duties as assigned by the respective unit chief in TCA Division.
5. Prepare a technical mission report.
On or about 2 November 1998, the members of the mission will proceed to Country X to assist the National Formulation Team (NFT) to finalize the formulation of the draft TCP Project agreement to finance the Water Control Component (WCC) of Pilot Phase of the SPFS. They will stay in the country for about two and half weeks. They will visit the sites which have been selected for the Pilot Phase operations, collect the relevant data and discuss the SPFS with relevant potential beneficiaries. They will work closely with the office of the FAO Representative.
The Economist / Financial Analyst will be the mission leader and the main focus in contacts with Government and FAO Representation. He/she will review the SPFS proposal and ensure that it is in accordance with the SPFS approach and guidelines. With the National Programme Coordinator, he will review the documents for the Water control Component, including the related draft TCP project agreement and Plan of Operations. He/she will agree with the NFT on required changes in the respective documents and assist the NFT to finalize them. Specifically, he/she will be responsible for the: (i) programme cost estimates; (ii) financial and economic analysis of the programme, including issues on cost recovery and financial sustainability; and (iii) organization and management aspects of the Programme. In conjunction with the Government, he/she will also investigate other potential donor support for the programme. He/she will also review and recommend on the institutional arrangements for the Pilot Phase and draft TORs for national and international consultants and the backstopping/ATS missions foreseen during programme implementation.
The Irrigation Engineer will review and complete the Water Control Component proposal and the related TCP project agreement and Plan of Operations. In conjunction with the National Agriculturist, he/she will assist the NFT in assessing the production and cost implications of the proposed irrigation activities and the subsequent benefits to the participants. He/she will also review and recommend on the institutional arrangements for the Pilot Phase and draft TORs for national and international consultants and the backstopping/ATS missions foreseen during programme implementation.
Before leaving Country X, the mission will discuss the draft documents with the National Programme Coordinator and ensure that the approach and revisions to the documents have the full backing of the Government.
On return to Harare, the mission will prepare a Back-to-Office and Full Report. The mission will send the revised WCC/TCP documents to Rome for final review.
With the assistance of an NGO and DOI staff, a farmer group/WUA would establish one or more revolving funds for the group/WUA scheme into which payments to recover the costs of scheme development and operation would be paid. The revolving funds would be administered by the group itself through the WUA committee and, if deemed necessary, with the help of an NGO.
For capital irrigation works associated with the development of irrigation infrastructure such as headworks, canals, drains, and non-removable equipment (buried pipes, pump houses, etc.), no recovery of the capital costs would be expected. However, the beneficiary farmers are expected to provide a substantial contribution towards the costs of the construction works with labour and materials such as clearing, excavation works and procurement of construction materials (sand, stones etc.). In certain cases also part of the contributions in kind can be replaced by cash contributions.
For mobile irrigation equipment associated with movable irrigation devices (pumps, equipment, etc.) farmers would be expected to recover in principle all costs through an appropriate financial arrangement (private or communal credit schemes, or revolving funds). Recovery will be effected by payments over an agreed period (up to 5 years) and interest rates should reflect the market rates. In exceptional cases, where initial investments are high and present income of farmers is low, consideration should be given to subsidize part of the investment costs. The financial arrangements and level of subsidy would be determined by a socio-economic analysis, which will recommend a fair rate of recovery in relation to expected income from irrigated crop production and advise on a suitable mechanism to recover costs through local credit arrangements and revolving community funds.
The resources accumulated in the revolving fund would be available as loans for members and for new farmers participating in the programme, upon terms and conditions agreed by the members of the group/WUA.
For scheme level (e.g. for the proposed submersible pump demonstration), operating costs (including routine maintenance), farmers would make payments into an operation and maintenance fund, the level of which would be set by the committee of the group/WUA. Fee levels would be determined by estimated operation and maintenance costs, and levied according to estimated (or, if appropriate, measured) water use or holding size.
For seasonal inputs (fertilizer, seed, pesticides etc) including simple hand tools, if they are provided by the project for the demonstration programme, a separate revolving fund would be established. Repayments would be made by farmers at the end of the marketing season. The resources accumulated in this revolving fund would be available as loans for members and new farmers participating in the programme, upon terms and conditions agreed by the members of the group/WUA.
For the future replacement of major equipment associated with the irrigation activities, participating farmers would be encouraged to establish a sinking fund, into which annual payments determined by the members of the group/WUA would be made.
Monitoring the beneficiary contributions and the operation of the various revolving funds would be an important element in the programme. The group/ WUA would be expected to keep careful records, which would be examined during the constraints analysis with a view to assessing replicability and sustainability.
Crops
Crop budgets were estimated for the recommended crops using November 1998 prices. Farm labour is generally readily available. The gross margin analysis and returns for all the crops (except green maize) are generally attractive and are summarized below. When the crop growth duration is taken into account, green beans would produce much higher returns per hectare month because if grown in inter-cropping with maize, two crops of green beans could be grown with each cycle of maize. Besides financial returns, pigeon pea and soybean are also valuable for purposes of building up soil fertility and thus, contributing towards the sustainable exploitation of the soils. In terms of inputs, the programme will emphasize the use of compost manure and as little inorganic fertilizers as possible. IPM demonstrations are due to start in the country and the pilot sites would be ideal for these. The programme is therefore recommending a minimum use of pesticides.
Summary of Net Returns for Recommended Crops for the Pilot Phase
____________________________________________________________________________________
Crop Returns per Growth Returns per
Man day Duration ha/month
($) (months) ($)
Green Beans 0.28 2 94.75
Tomato 1.00 5 139.2
Cabbage 0.26 4 41.86
Green Maize 0.06 4.5 8.39
Onion 1.11 5.5 134.21
Spices 2.22 7 215.64
Pigeon Pea 0.76 9 56.7
Soybean 0.391 5 53.26
Although the return on green maize is low, the crop is usually inter-cropped with other crops. Because the above crops would not be grown in the dry months without irrigation, the above returns are all incremental. However, it is estimated that, if farmers tried to grow under dryland farming conditions, only about 10% of the yields expressed here would be attained.
Spices, soybean and pigeon pea would be new crops. Crop budgets for each crop proposed for demonstration are set out in Tables 1 - 8.
Irrigation Pumps
Three types of pumps would be demonstrated: the treadle pump; the small-motorised pump; and the submersible pump. It has been decided to include the latter two, although more costly to buy than the treadle pump, so as to cater for groups of farmers and demonstrate appropriate methodologies for joint ownership and operation of the pumps. It is proposed to share one pump at least among 10 farmers. Government is strongly promoting the formation of Water Users' Associations. It is envisaged that the farmers participating in the demonstrations would be members of those associations. The treadle pumps, because of the low cost involved, would be individually owned.
The cost of irrigation development is estimated at US$ 1 106 per ha for the treadle pump technology; US$ 1027 per ha for the small motorised pump; and US$ 1 803 per ha for the submersible pump. Operational costs are estimated at US$ 697 per annum for the small motorised pump and US$ 174 per annum for the submersible pump. Operational costs for the treadle pump are negligible.
Because of the small capital outlay involved, it has not been considered necessary to prepare cashflow statements for the treadle pumps. However, motorised pumps are more expensive and involve a substantial amount of operational costs. Cashflow projections have therefore been prepared for the motorised and the submersible pumps (see Table 9 and 10). Over an estimated useful life of 5 years for the motorised pump and 10 years for the submersible pump, the analysis shows that both technologies would be viable, attaining internal rate of return of 33% and 45% respectively. They also show that with the cash surpluses generated from year 2 onwards, the farmer groups would easily be able to pay off their borrowings (estimated at US$ 5,000 for the small motorised pump and US$ 16,000 for the submersible pump), within 4 years.
Cost Recovery
To make the demonstrations attractive to the participants while at the same time ensuring the long-term sustainability of the operations, it is essential that the participants be required to make reasonable contribution towards the investments. Guidelines on the proposed cost recovery and administration methodologies proposed are set out in Section VIII and Annex 5 of the main project proposal.
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seed 2. Fertiliser - Manure - Compound D - Ammonium Nitrate - Dithane M45 3. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 2. Sales 1/ Net Returns |
Kg 80 0.92 73.60 Ton 5 2.38 11.90 Kg 200 0.1 20.00 Kg 30 0.1 3.00 Kg 7 7.0 14.00 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 20 0.60 12.00 Man day 20 0.60 12.00 Man day 600 0.60 240.00 530.50 Ton 3 240.00 720.00 189.50 |
1/ Estimated Yield is 3 tons per ha and a farmgate price equivalent to US$ 80 per ton.
Returns per man day = $ 0.28
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seed 2. Fertiliser - Manure - Compound S - Ammonium Nitrate - Dithane M45 4. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 1. Sales 1/ Net Returns |
Kg 0.25 51.60 12.90 Ton 5 2.30 11.90 Kg 300 0.15 45.00 Kg 50 0.10 5.00 Kg 1 7.00 7.00 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 40 0.60 24.00 Man day 20 0.60 12.00 Man day 600 0.60 360.00 700 501.40 Ton 10 120 1,200.00 698.6 |
1/ Estimated yield of 10 tons per ha and a farmgate price equivalent to US$ 120 per ton.
Returns per man day = $1.0
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seedlings 2. Fertiliser - Manure - Compound S - Ammonium Nitrate - Thiram 80% 3. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 1. Sales 1/ Net Returns |
No. 33.53 8.60 288.36 Ton 5 2.38 11.90 Kg 250 0.15 37.50 Kg 100 0.10 10.00 Kg 1 17.00 17.00 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 40 0.60 24.00 Man day 20 0.60 12.00 Man day 600 0.60 360.00 700 784.95 Ton 10 95.24 952.40 167.45 |
1/ An estimated yield of 10 tons per ha and a farmgate price equivalent to US$ 95 per ton.
Returns per man day = $0.26
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seed (NSCM 41) 2. Fertiliser - Manure - Compound D - Ammonium Nitrate - Dithane M45 3. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 1. Sales 1/ Net Returns |
Kg 25 1.67 41.75 Ton 5 2.38 11.90 Kg 200 0.10 20.00 Kg 40 0.10 4.00 Kg 2 7.00 14.00 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 40 0.60 24.00 Man day 8 0.60 4.80 Man day 600 0.60 360.00 680 504.45 Ton 10 54.42 544.20 39.75 |
1/ An estimated yield of 10 tons per ha and a farmgate price equivalent to US$ 52.4 per ton.
Returns per man day = $ 0.06
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seed 2. Fertiliser - Manure - Compound S - Ammonium Nitrate - Lime - Dithane M45 3. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 1. Sales 1/ Net Returns |
Kg 6 47.62 285.72 Ton 5 2.38 11.90 Kg 300 0.15 45.00 Kg 60 0.10 6.00 Kg 10 0.02 0.20 Kg 2 7.00 14.00 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 10 0.60 6.00 Man day 15 0.60 9.00 Man day 600 0.60 360.00 665 761.82 Ton 10 150 1,500.00 738.18 |
1/ Estimated yield of 10 tons per ha and a farmgate price equivalent to US$ 150 per ton.
Returns per man day = $ 1.11
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seed 2. Fertiliser - Manure - Compound S - Dithane M45 3. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 4. Sales 1/. Net Returns |
Kg 10 3.50 35.00 Tons 5 2.38 11.90 Kg 200 0.15 30.00 Kg 2 7.00 14.00 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 20 0.60 12.00 Man day 20 0.60 12.00 Man day 600 0.60 360.00 680 490.50 Ton 2 1,000 2,000.00 1,509.50 |
1/ Estimated yield of 2 tons per ha and a farmgate price equivalent to US$ 1,000 per ton.
Returns per man day = $ 2.22
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seed 2. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 1. Sales 1/ Net Returns |
Kg 6 0 .95 5.70 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 15 0.60 9.00 Man day 20 0.60 12.00 Man day 600 0.60 360.00 675 410.70 Ton 1 921 921.00 510.30 |
1/ Estimated yield of 1 ton per ha and a farmgate price equivalent to US$ 921 per ton.
Returns per man day = $ 0.76
Inputs |
Unit Quantity Unit Cost Value (US$) (US$) |
COSTS 1. Seed 2. Dithane M45 2. Labour - Land preparation - Planting - Weeding - Harvesting - Water lifting Total Production Costs INCOME 1. Sales 1/ Net Returns |
Kg 80 0.92 73.60 Kg 2 7.00 14.00 Man day 30 0.60 18.00 Man day 10 0.60 6.00 Man day 20 0.60 12.00 Man day 20 0.60 12.00 Man day 600 0.60 360.00 680 495.60 Ton 0.8 952.38 761.90 266.30 |
1/ Estimated yield of 0.8 ton per ha and a farmgate price equivalent to US$ 952 per ton.
Returns per man day = $ 0.39
(Total Irrigated Area: 5 ha)
Year
1 2 3 4 5
Outflows
Investment costs
Pump 3035
In-field works 1803
Miscellaneous 300
Operating Costs
Fuel and Lubricants 400 400 400 400 400
Maintenance 250 250 250 250 250
Total 5788 650 650 650 650
Inflows
Net Margins
Tomatoes (1 ha) 279 489 699 699 699
Cabbages (1ha) 74 129 184 184 184
Onion (1 ha) 295 517 738 738 738
Green maize (1ha) 16 28 40 40 40
Spices (1ha) 623 1090 1557 1557 1557
Total 1268 2219 3170 3170 3170
Net Inflow/outflow -4520 17569 2520 2520 520
Financing
Medium Term Loan 5000
Loan Repayment 1250 1250 1250 1250
Total 5000 -1250 -1250 -1250 -1250
Net Inflow/Outflow
After Financing 480 319 1270 1270 1270
Financial Rate of Return 33%
Table 10:
Cashflow for Submersible Water Pump(10hp)
(Total Irrigable Area: 10 ha)
Year 1 2 3 4 5 7 8 9 10
Outflows
Investment costs
Borehole 4549
Pump 6819
Reservoir 2256
In-field works 4109
Miscellaneous 300
Operating Costs
Electricity 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
Total 19033 1000 1000 1000 1000 1000 1000 1000 1000 1000
Inflows
Net Margins
Green maize (2ha) 32 56 80 80 80 80 80 80 80 80
Onion (2ha) 591 1033 1476 1476 1476 1476 1476 1476 1476 1476
Spices (4ha) 2415 4227 6038 6038 6038 6038 6038 6038 6038 6038
Tomato (2ha) 559 978 1397 1397 1397 1397 1397 1397 1397 1397
Total 3596 6294 8991 8991 8991 8991 8991 8991 8991 8991
Net Inflow/outflow -15437 5294 7991 7991 7991 7991 7991 7991 7991 7991
Financing
Loan 16000
Loan Repayment 4000 4000 4000 -4000
Total 16000 -4000 -4000 -4000 4000
Net Inflow/Outflow after Financing
563 1294 3991 3991 3991 7991 7991 7991 7991 7991
Rate of return 45%
1 The participation and obligations of governments are also outlined in the standard text of the General Provisions which is attached to and is full part of any TCP project agreement or letter of agreement (seen Annex II)
Consideration will be given to substituting TCDC expertise by expertise available within the framework of South-South Cooperation (SSC), provided that such an SSC agreement would be concluded by the Government with another FAO Member Country subject to the availability of such expertise with the required qualifications within the project workplan, and not exceeding the budget foreseen for the TCDC expertise (US$40,000). In this case, the project would cover the salaries and DSA of SSC experts, excluding travel costs.