|
Blue Green Algae Biofertilizer
| Production Capacity
|
: |
Rs. 30 lakh |
| Uploaded on |
: |
June 2009 |
1.0 Product and its applications
Blue Green Algae (BGA) find a favourable
abode in the waterlogged conditions of rice fields. These
cyanobacteria provide inexpensive nitrogen to plants besides
increasing crop yield by making the soil fertile and productive.
BGA biofertilizer in rice popularly known as ‘Algalization'
helps in creating an environment – friendly agroecosystem
that ensures economic viability in paddy cultivation while
saving energy intensive inputs. Under favourable conditions,
BGA have been found to contribute up to 25- 30 kg N per hectare
per season and increase the crop yield by 10-15%. These have
also been recognized as important agents in the stabilization
of soil, add organic matter, release growth promoting substances,
improve soil physico-chemical properties and solubilize the
insoluble phosphates. The technology can be easily adopted
by farmers for multiplication at their own level.
The improved production technology developed
by Indian scientists includes a) indoor production of algal
biomass under near pure state and in semi-controlled conditions
b) a suitable and inexpensive growth medium for faster growth
of the organisms and c) mixing with a suitable carrier material
in desired quantities
2.0 Advantages
of BGA
On an average, BGA contribute 20-30 kg
N / ha / season which means that chemical nitrogen fertilizer
to that extent could be saved through these organisms. Application
of BGA biofertilizer leads to increased productivity of rice
by 10-15%. BGA improve soil health and maintain a continuous
supply of crop nutrients. It improves water holding capacity
of soil and increases soil aggregation. BGA leads to population
build up and enhances the microbial activity. Algalization
induces early grain setting and maturity. It checks weeds
proliferation by blocking nutrient supply and light. It is
economical and easily adaptable by small and marginal farmers.
BGA biofertilizer is eco-friendly and non-polluting to the
environment.
3.0 Basis and Presumptions
a) The unit proposes to work at least
300 days per annum on single shift basis.
b) The unit can achieve its full capacity
utilization during the 2nd year of operation.
c) The wages for skilled workers are taken
as per prevailing rates in this type of industry.
d) Interest rate for total capital investment
is calculated @ 12% per annum.
e) The entrepreneur is expected to raise
20-25% of the capital as margin money.
. f) The yields depend on proper implementation
of package of practices.
g) Economics of cultivation greatly improves
on scale of operation.
h) This activity provides tax-free high
returns. Additionally a number of government support schemes
are available. Latest provisions need to be checked
up
Implementation schedule
Project implementation will take a period
of 8 months. Break-up of the activities and relative time
for each activity is shown below:
|
Scheme preparation and approval
|
01 month
|
|
SSI provisional registration
|
1-2 months
|
|
Sanction of financial supports etc
|
2-5 months
|
|
Installation of machinery and power connection
|
6-8 months
|
|
Trial run and production
|
05 months
|
5.0 TECHNICAL ASPECTS
5.1 Location
Indoor production can be undertaken in polyhouse or glass
house. The dimensions and number of such production units
are variable depending on the turnover. The production unit
should be located (North- South) in an open area away from
shade so as to receive maximum sunlight during the day throughout
the year.
5.2 Salient Features of Process / Technology
The BGA multiplication units can be made of RCC, brick and
mortar or polythene lined pits.. The life of polythene lined
shallow pit on ground is about 6 months, whereas other structures
are permanent. The smallest recommended size of pits of RCC
or brick and mortar is 1.7m x 0.9m x 0.3m (l x b x d). The
dimensions of length and breadth may vary so as to utilize
the maximum available space with operational management and
convenience. The multiplication units are filled with suitable
medium to provide essential nutrients like potassium, phosphorus
and magnesium in an economical manner. The pH should be near
neutral.
Each pit is inoculated with actively growing culture (12
– 15 days old) equivalent to 20 - 25 g fresh biomass per unit.
BGA is allowed to grow for 5-8 days depending upon the ambient
temperature, light intensity and humidity till enough biomass
is produced so as to cover the surface of medium. The algal
culture is agitated manually 2-3 times a day during its multiplication.
Once fully grown, the culture is harvested, mixed with carrier
(presoaked clay or Multani mitti) and sun dried. The sun dried
material is finely ground to 200 mesh and packed in 500 g
capacity polythene bags and sealed, Store at a cool dry place
in the room and do not mix with any chemical fertilizers or
pesticides.
Method of Application : One packet (500 g) of ready
to use multani mitti based BGA biofertilizer is recommended
for one acre of rice growing area. The packet is opened and
mixed with 4 kg dried and sieved farm soil. The mixture is
broadcast on standing water 3-6 days after transplantation.
Use of excess algal material is not harmful; instead it accelerates
the multiplication and establishment in the field. The field
should be kept waterlogged for about 10-12 days after inoculation
to allow good growth of BGA.
If the farmer is using self produced soil based BGA biofertilizer,
12-15 kg/ha is used by broadcasting the mixture on standing
water 3-6 days after transplantation. Similarly, the field
should be kept waterlogged for 10-12 days after inoculation
to allow good growth of BGA. When nitrogenous fertilizers
are used, reduce the dose by one-third and supplement with
BGA. Normal pest control measures and other management practices
do not interfere with the establishment and activity of BGA
in the field. Apply BGA for at least four consecutive seasons
to have cumulative effect. One may not need to apply BGA further
as these will establish in the field and reappear as and when
the condition becomes favourable.
Precautions: When fertilizer or pesticides (e.g. weedicides.)
are applied in the field; the algal application should be
followed after a gap of 3-4 days. Application of a small dose
of phosphate fertilizer after BGA inoculation accelerates
BGA multiplication. However, this quantity should be considered
in the total application dose for rice corp.
Tips: Growth of BGA can be periodically examined using
a micro-scope. The iodine test can also be used to differentiate
between green and blue-green algae. The green algae turn dark
violet or black with iodine. Alkaline conditions with pH around
8.0 prevent contamination with green algae to an appreciable
extent. For commercial purpose, the tank dimensions can be
increased or decreased to make maximum use of the space available.
Provide enough space between the tanks for operational convenience.
Production units should be constructed in such a way to have
maximum light and allow more surface area for algal growth.
Addition of superphosphate should be split into two or three
doses. Under ideal conditions, the algal biomass production
reaches 100 g/m 2 /day. Since the wet algal biomass contains
more than 90 per cent water and it is mixed with equal amount
of clay.
6.0 Production Capacity
|
Quantity of finished product (clay based dry biofertilizer)
|
37.125 tpa
|
|
Ponds (60 No ) size 10m x 2.5mx.
|
1500 sq.m surface area
|
|
Installed capacity
|
45 tpa or 100 g /sq m/day fresh wet algae
|
|
Optimum capacity utilization
|
75%
|
|
Working days
|
300/annum
|
|
Production at optimum capacity
|
33.75 tpa wet algae or 3.375 tpa dry algae
|
|
Production of finished product (Dry BGA:clay:: 1:10
)
|
3.375 + 33.750 t +37.125 tpa
|
|
Manpower
|
11
|
|
Motive Power
|
3 kW
|
7.0 Financial Aspects
7.1 Fixed Capital
7.1.1 Land & Building Amount (Rs.
lakh)
|
Particulars
|
Amount
|
|
Land 4000 m 2
|
04.00
|
|
Covered area (Building, shed)
|
03..00
|
|
Construction of 60 ponds and water pipes @ 0.2 lakh
/
|
12.00
|
|
Total cost of land, ponds and building
|
19.00
|
7.1.2 Machinery and Equipment Amount
(Rs. lakh)
|
Description
|
Amount
|
|
Weighing scales, pump, bag sealer, sifter, farm implements,
pulveriser, etc.
|
01.50
|
|
R&D lab
|
04.00
|
|
Computer & accessories
|
00.50
|
|
Erection & electrification of equipment @10% cost
|
00.60
|
|
Office furniture & fixtures
|
00.40
|
|
Total
|
07.00
|
7.1.3 Pre-operative Expenses Amount (Rs.
lakh)
|
Consultancy fee, project report, deposits, training
|
01.00
|
7.1.4 Total Fixed Capital Amount (Rs.
lakh)
|
(7.1.1+7.1.2+7.1.3)
|
27.00
|
7.2 Recurring expenses per annum
7.2.1 Personnel Amount (Rs. lakh)
|
Designation
|
No.
|
Salary Per month
|
Amount
|
|
Plant Manager
|
1
|
8,000
|
0.96
|
|
Supervisory staff
|
1
|
6,000
|
0.72
|
|
Office Assistant
|
1
|
5,000
|
0.60
|
|
Lab Technician
|
1
|
5,000
|
0.60
|
|
Skilled workers
|
2
|
3,500
|
0.84
|
|
Unskilled workers
|
5
|
3,000
|
1.80
|
|
|
|
|
5.52
|
|
Perquisites @15 %
|
|
|
0.83
|
|
Total
|
13
|
|
6.35
|
7.2.2 Raw Material including packaging
materials Amount (Rs. lakh)
|
Particulars
|
Qty (t)
|
Rate/t (Rs.)
|
Amount
|
|
Multani mitti
|
33.75
|
10,000
|
3.375
|
|
Inoculam
|
-
|
LS}
|
2.175
|
|
Polythene bags
|
-
|
LS}
|
|
|
Chemicals
|
-
|
LS|
|
|
|
Total
|
|
|
5.50
|
7.2.3 Utilities Amount (Rs. lakh)
|
Particulars
|
Amount
|
|
Power & fuel
|
0.04
|
|
Water
|
0.11
|
|
Total
|
0.15
|
7.2.4 Other Contingent Expenses Amount
(Rs. lakh)
|
Particulars
|
Amount
|
|
Repairs and maintenance
|
0.30
|
|
Consumables & spares
|
0.20
|
|
Transport & travel
|
0.55
|
|
Publicity, postage, telephone
|
0.90
|
|
Insurance @1%
|
0.05
|
|
Total
|
2,00
|
7.2.5 Total Recurring Expenditure Amount
(Rs. lakh)
|
(7.2.1 + 7.2.2 + 7.2.3 + 7.2.4)
|
14.00
|
7.3 Working Capital Amount (Rs. lakh)
|
Recurring expenses for 75 days
|
3.00
|
7.4 Total Capital Investment Amount
(Rs. lakh)
|
Fixed capital (Refer 7.1.4)
|
27.00
|
|
Working capital (Refer 7.3)
|
03.00
|
|
Total
|
30.00
|
8.0 Financial Analysis
8.1 Cost of Production (per annum) Amount (Rs. lakh)
|
Recurring expenses (Refer 7.2.5)
|
14.00
|
|
Depreciation on building @ 5%
|
00.15
|
|
Depreciation on machinery @10%
|
00.17
|
|
Depreciation on furniture @ 20%
|
00.08
|
|
Interest on Capital Investment @ 12%
|
03.60
|
|
Total
|
18.00
|
8.2 Sale Proceeds (Turnover) per year
Amount (Rs. lakh)
|
Item
|
Qty (t)
|
Rate/t
|
Amount
|
|
Clay based dry BGA biofertilizer
|
37.125
|
0.80
|
29.70
|
|
8.3 Net Profit per year
|
|
=
|
Sales – Cost of production
|
|
=
|
29.70- 18.00
|
|
=
|
Rs. 11.70 lakh
|
8.4 Net Profit Ratio
|
=
|
Net profit X 100
---------------------------
Sales
|
|
|
|
|
=
|
11.7 0X 100
----------------
28.70
|
|
|
|
|
=
|
38.4 %
|
8.5 Rate of Return on Investment
|
=
|
Net profit X 100
--------------------------
Capital Investment
|
|
|
|
|
=
|
11.70 X 100
-----------------
30
|
|
|
|
|
=
|
39 %
|
8.6 Annual Fixed Cost Amount (Rs. lakh)
|
All depreciations
|
0.40
|
|
Interest
|
3.60
|
|
40% of salary, wages, utility, contingency
|
3.40
|
|
Insurance
|
0.05
|
|
Total
|
7.45
|
|
8.7 Break even Point
|
|
=
|
Annual Fixed Cost X 100
-----------------------------------
Annual Fixed Cost + Profit
|
|
|
|
|
=
|
7.45+100
---------------------
7.45+11.70
|
|
|
|
|
=
|
39% |
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|