Sunday, June 14, 2009

A156c Hawkers Light Point Project (CFL Conversion) in Dharwad, Dharwad District, Karnataka


Project Dates:

Implementation Start: June 2009


Project Details:

This project is a restructuring of the Hawkers Lighting Enterprise in Nehru Market, Dharwad. This was an S3IDF self-owned and operated enterprise being run with 45 nos. of 3W Flexitron LED lights and Flexitron batteries. After extensive testing in the S3IDF Bangalore office, Flexitron light systems were originally chosen in order to experiment with providing a less expensive technology to hawkers at a lower nightly rate (Rs.10/night) to see if a poorer hawker community could be served. It was decided that S3IDF would own and operate the project on its own due to the fact that a new technology was being utilized and it would not be prudent to put the risk on a new entrepreneur. The project struggled and was ultimately underperforming after six months due to several key reasons:


  1. Technology - Flexitron batteries showed that they could not take the wear-and-tear of daily charging, delivery, and use by hawkers, leading to high maintenance costs. Flexitron was not fully cooperative with supplying needed spare parts in a timely fashion. NOTE: There is no inherent problem with the performance or customer satisfaction with LED lights per se, it is only a problem with unreliable batteries.
  2. Labor - finding trustworthy, dedicated and motivated workers to do this on salary basis in which they have no ownership or incentive for performance.
  3. Transportation - S3IDF's second-hand TVS vehicle does not get good mileage, and carrying batteries around the market by hand or cycle is too laborious, exacerbating our problems finding labor. We inquired about making a hand trolley, but this would be an expensive investment (costing Rs. 7000-12000 at least).


Additionally, there is also the fact of competition in the Dharwad market: Selco is also operating a large-scale hawker lighting enterprise in the Dharwad market, charging customers Rs.20/night. Due to S3IDF’s inability to provide a truly reliable service, 2-3 of our original LED customers (who at the time were not willing to pay more than Rs.10/night for lighting), are now opting for Selco lights because they have become adjusted to high-quality electric lighting.


Thus, we have made the determination that in the interest of preserving our presence in the Dharwad market and continuing a lower-cost lighting service for the poorest hawkers, we will transition Dharwad to a more proven model with CFL light points and lead-acid Sakti batteries, utilizing grid-based charging. Hawkers will be charged Rs.15/night for lights.


We will also solve the incentive problem with labor by doing a hire-purchase agreement with an entrepreneur. The selected entrepreneur is Shankar, who is already employed by S3IDF as a field worker for the Dharwad infrastructure supply chain shop. His wife runs a small NGO, Paripoorna Samsthe, and the enterprise will be taken in the name of the NGO and managed by Shankar and his wife. Charging will be done in the Paripoorna Samsthe office, located about 1km from the market. Batteries will be transported by auto and distributed by hired labor.


The initial anticipated market size is approximately 30, counting our current LED customers and a few new customers. We will be providing Shankar with 30 Sakti batteries and light systems plus one Digitek charger, which are already on stock in the Bangalore office. We are pricing the batteries and charger with depreciation, since they are a year old.


Project Financials:

http://spreadsheets.google.com/ccc?key=rMtLKGCEX8-Is5tUnoRYj3A


Project Size Details:

The entrepreneur will initially start servicing up to 30 hawkers.

Project Impact Details:

The project will benefit the entrepreneur and poor hawkers in Dharwad market who originally had no lighting solutions or were utilizing expensive, polluting kerosene lamps.

Estimated Pre-investment Costs:

Total Costs- Rs. 6678

S3IDF costs

Personnel Costs – Rs. 3340

Other costs - Rs. 0

Total S3IDF costs – Rs. 3340


Returns for S3IDF Revolving Fund:

15% returns on a reducing balance basis


Project Indicators:

Investment Indicators

Investment size – Rs. 67,092.75

Revolving fund – Rs. 57,028.84

RF to investment size – 85%

Cost Indicators

Total pre investment cost – Rs. 3340

Pre investment cost/Investment Ratio – 5%

Impact indicators

Number of direct beneficiaries – 1 entrepreneur/30 customers

Investment size/no. of beneficiaries – Rs.2236


Project Risks:

Project owner/operator risk:

Shankar has had significant experience in managing and running our hawkers light project with the Flexitron equipment. He has been fully trained in maintenance of Sakti batteries. Paripoorna Samsthe, an NGO run by Sankar’s wife, will be owner of the project.


Market risk:

Market risk is minimal due to the fact that we were already operating an enterprise serving approximately 25 customers nightly with LED lights. Though competition is present in the form of Selco’s hawker lighting enterprise, our enterprise will be offering the same technology at a lower nightly cost.


Technology risk:

There is no technology risk as the batteries (Sakti batteries) and the light points designed by another entrepreneur, Mr. Jayakumar, are being used in other projects without any problems. Though the Sakti batteries are already a year old, they have been recently serviced by the manufacturer.


Portfolio risk:

There is minimal portfolio risk.


Mission risk:

There is no mission risk.


Partners:

The entrepreneur, Shankar Gali and NGO Paripoorna Grameena Abvruddhi/Mahila Seva Samsthe (PGAMS). Equipment suppliers Sakti batteries and Digitek Controls.

Sunday, March 1, 2009

A220 Hawkers PV Light Points in Tarikere, Chikmagalur District, Karnataka

Project Dates

Implementation Start: March 2009


Project Details

This project concept involves providing solar based LED lighting to hawkers in Tarikere. The project will be done along with Energy Elevations, which will not only provide the technology, but also monitor the project till its completion.


Energy Elevations identified the market and did the initial survey of the market. They found that the hawkers were more willing to buy the lighting systems rather than hire them for rent. Therefore, the project has been designed for purchase-on-installment basis for a period of 6 months.


Tarikere market has more than 60 hawkers. Most of them use kerosene lanterns, while others are using batteries attached to CFL/tubelights and emergency lanterns. However, due to lack of knowledge on battery and lighting maintenance, they are facing a lot of problems with their lights.


The entrepreneur identified as distributor for Energy Elevations for Chikmagalur district will be in charge of the repayments. The payments will be collected daily from the hawkers. S3IDF will receive the payments on a weekly basis. Energy Elevations will be the technology supplier as well as monitoring agency for the project. With regards to the lighting, the warranty terms are as follows:

1) Solar Module : 5 years

2) Battery: 12 months

3) Light and electronics: 12 months


The solar panels will be initially installed in a centralized place so as to ensure proper repayments from the hawkers. The hawkers will charge their batteries once in a week (as a higher capacity battery is being used for low watt LED. This will also ensure higher battery life). The panels will be transferred to the hawkers once the repayments have been done. With 30 hawkers ready to buy the systems, the project has been designed for 30 systems. However, the project will be expanded once demands for the systems increase.


Banks in Tarikere and nearby areas were approached for the financing of the project. However, most of the banks have communicated that presently loans have been suspended due to the economic crisis.


Note: New Sakthi batteries lying with S3IDF will be used for the project. The cost of the batteries has been calculated after taking one year depreciation value into account.


Project Financials

http://spreadsheets.google.com/pub?key=pwRdPi0mYDcKzZJXW1Zkkbg


Project Size Details

The project will start with 30 systems, expanding once the demand for the lights increase.


Project Impact Details

The project will benefit the entrepreneur, who along with being a distributor for Energy Elevations, will have an additional source of income through this project. Additionally, the hawkers will also benefit from access to convenient and clean lighting.


Estimated Pre-investment Costs

Total Costs- Rs. 4340


S3IDF costs

Personnel Costs – Rs. 3340

Other costs - Rs. 1000

Total S3IDF costs – Rs. 4340


Returns for S3IDF Revolving Fund

12% average annual returns


Project Indicators

Investment Indicators:

Investment size – Rs. 138750

Revolving fund – Rs. 138750

RF to investment size – 100%


Cost Indicators

Total pre investment cost – Rs. 4340

Pre investment cost/Investment Ratio – 3%


Impact indicators

Number of direct beneficiaries – 30 (at the start of the project)

Investment size/no. of beneficiaries – Rs. 4625


Project Risks

Project owner/operator risk:

The entrepreneur has been picked up by Energy Elevations as their Distributor after a lot of deliberations. Moreover, the entrepreneur has been involved in solar systems in his previous employment. However, there is risk involved since the entrepreneur is starting his own business for the first time. But constant monitoring from Energy Elevations should mitigate the risks involved.


Market risk:

The entrepreneur has already demonstrated the lights to the hawkers and also installed one system in one of the shops. 30 ready customers are waiting to buy the systems. Moreover, nearby areas such as Lingadahalli and Bhadravati also have a good population of hawkers. Therefore, the markets risks are less.


Technology risk:

There is no technology risk as Sakthi batteries and Innova LED lights are being used in the project. However, Energy Elevations as a technology supplier and project partner will be tested for the first time.


Portfolio risk:

There is no portfolio risk.


Mission risk:

There is no mission risk.


Partners

Energy Elevations, Distributor/entrepreneur.

Friday, January 23, 2009

A165g- Provision of Infrastructure Services by Creation of a branch in Hiryur, Chitradurga district, Karnataka

Pad at
http://docs.google.com/Doc?id=dft8hdgq_23c5btwhgj

Project Financials
http://spreadsheets.google.com/pub?key=pwRdPi0mYDcLfd-vAztZDFA

A165f- Provision of Infrastructure Services by Creation of a branch in Chitradurga, Chitradurga district, Karnataka

PAD at


http://docs.google.com/Doc?id=dft8hdgq_22cswbs6f


Project Financials at


http://spreadsheets.google.com/pub?key=pwRdPi0mYDcIioaPRYa16NA























Thursday, November 20, 2008

A:200 Energy efficient biomass stoves to women SHG members through NEEDS in Haveri district

Project details & financials
http://docs.google.com/Doc?id=dft8hdgq_19dwtbrzf2&hl=en

A195: Entrepreneur Support Transaction to provide drip irrigation systems to small & marginal farmers at Challakere, Chitradurga district, Karnataka,

Project Details
http://docs.google.com/Doc?id=dft8hdgq_17f87mcndn
Project Financials
http://spreadsheets.google.com/pub?key=pwRdPi0mYDcIRsXrXbJd9Aw

A192-Energy linked Areca plate making unit Ukkunda village, Bhadarvathi taluk, Shimoga district, Karnataka.

Project details
http://docs.google.com/Doc?id=dft8hdgq_17f87mcndn
Project Financials
http://spreadsheets.google.com/pub?key=pwRdPi0mYDcJxuBMy_o5wVg

A147b: Solar lighting Systems for Silk Cocoon Rearing Centers and Homes of farmers at Yelliuyur Village, Devanahalli Taluk, Bangalore Rural District

Project Details
http://docs.google.com/Doc?id=dft8hdgq_15d369sjfc
Project Financials
http://spreadsheets.google.com/pub?key=pwRdPi0mYDcKug5d9NI1IMg

A147a: Solar Lighting Systems for Silk Cocoon Rearing Centers and Homes of Farmers at Yelliuyur Village, Devanahalli Taluk, Bangalore Rural District

This document is published on the web. http://docs.google.com/Doc?id=dft8hdgq_13fkgqhcdq
Project financials http://spreadsheets.google.com/pub?key=pwRdPi0mYDcJ9iGV_MmUUIQ

Friday, October 17, 2008

A70: Hawkers’ Light Point Expansion at Belgaum, Belgaum district, Karnataka

Project Details
A70 is the expansion of A39, which has been in operations from April 2005. The project has been running successfully on hybrid system and has been catering to 40 hawkers. The enterprise consists of 34 Sakthi batteries, 6 Supreme batteries, 40 Selco light Units, 8 TTT light units, 3 panels of 34 watts and 2 chargers (1 solar and 1 grid charger). However, the entrepreneur Srinath Aital is now shifting his base to Udupi and hence the need for transferring the enterprise to a new entrepreneur.

Mr. Ravi Vasant Sollapure has come forward to take up the successful enterprise. He has worked with Srinath in his business before (Parimala Traders) and has been a resident of Belgaum for almost 24 years. From the last 3 years, he is in the Electronic Weighing Machine stamping and servicing business.

Srinath Aital had procured a loan of Rs. 1,27,925 in April 2005 for the project with the help of S3IDF’s partial guarantee for 25% of the project cost (Rs 31,982) from Malaprabha Grameen Bank. The loan term is for 5 years. Srinath has quoted a a price of Rs. 1,00,000 for the purchase of the enterprise to Ravi, which includes remaining repayments for the loan. Once Srinath repays the loan, our FD in Malaprabha Grameen Bank will be released.

Since Ravi does not have the capacity to buy the enterprise, State bank of India (Shivbasava Nagar branch, Belgaum) has been approached for the loan. The bank showed willingness to give Ravi a loan of Rs 1,00,000 with partial guarantee by S3IDF for 25% of the loan amount. The loan tenure was to be for 3 years.

However at the last stage of processing of the loan, SBI rejected the loan application citing depreciating equipments and batteries and the risks associated with it. Srinath Aithal and Ravi also approached Malaprabha Grameen Bank to secure transfer of the loan from Srinath to Ravi. However, the bank was not agreeable to the same.

Srinath Aithal and Ravi next approached S3IDF for direct financing. However, seeing the risks and efforts involved in the same, S3IDF suggested that Srinath continues the project and the loan while slowly transferring the project to Ravi. Therefore, Srinath Aithal has decided to continue the project as well as the loan.

Therefore, the project details remain the same. Meanwhile, Srinath’s payments will be monitored so that our FD is released at the earliest.

Monday, October 13, 2008

A204 Lighting services for Hawkers in Jagalur, Davengere District, Karnataka

Project Dates

Implementation Start: October 2008


Project Details

Jaglur already has an infrastructure shop being run by CRWCWS. Plus there are close to 30 plus hawkers in jaglur.

CRWCWS tested Flexitron 1 watt-LED lights for more than 15 days and after finding the light to be satisfactory, gave the light to one family in a hamlet in Nayakanahatti on a trial basis. The family found the light to be better than the candles and kerosene lanterns that they were currently using. 10 more families in the hamlet evinced interest in the lights and more were expected to follow once the project is in operations. As CRWCWS found the numbers to be low for the project, they had also decided to target petty shops near the hamlet which are also not connected to the grid. There are 10 such shops in the area, and after seeing the lights, they too are willing to use the lights.

However, the households differed on the pricing of the light (Rs. 4/day) and refused to take the light. Therefore, CRWCWS shifted the project to Jagalur and started giving the lights to the hawkers for a price of Rs. 5/day. The hawkers are very happy with the lights and more are expected to follow suit.

The 1 watt-LED lights by Flexitron have a good potential for such rural areas with sizeable hawkers without connection to grid and using inefficient lighting. However, they are new in the market and would have to be adequately tested. Therefore, this project has been designed for a period of 2 months to understand the issues involved with the lights per se (technical) and response of the customers to the same. A rental model has been agreed upon along with CRWCWS and the customers have agreed to pay Rs 5/light/day. At the end of 2 month period, the business model will be transferred to an entrepreneur either through a loan from the bank or S3IDF.


Project Financials

http://spreadsheets.google.com/pub?key=pwRdPi0mYDcJKWMhnE9Q9YQ

Project Size Details

The size of the customers will be limited to not more than 20 customers, which might increase after the 2 month period if the lights do well.


Project Impact Details

The project will impact petty shops who will gain access to clean, cheaper and brighter lighting. Candles and kerosene lanterns do not give adequate light and cast a shadow as well. And with the daily expenditure on lights being more than Rs 5 for households and petty shops, the rental of Rs 5 will enable them to save unnecessary expenditure on not so efficient sources of lights.


Estimated Pre-investment Costs

Total Costs- Rs. 6510

S3IDF costs

Personnel Costs – Rs. 5010

Other costs - Rs. 1500

Total S3IDF costs – Rs. 6510


Returns for S3IDF Revolving Fund

11% average annual returns


Project Indicators

Investment Indicators:

Investment size – Rs. 17000

Revolving fund – Rs. 17000

RF to investment size – 100%


Cost Indicators

Total pre investment cost – Rs. 6510

Pre investment cost/Investment Ratio – 38%

Impact indicators

Number of direct beneficiaries – 20 (at the start of the project)

Investment size/no. of beneficiaries – Rs. 850


Project Risks

Project owner/operator risk:

CRWCWS have been involved in a lot of projects before. Even after the two months period, CRWCWS is planning to transfer it to a woman entrepreneur and keep monitoring the enterprise.


Market risk:

The market risk seems to be less as there are more than 20 shops in Jagalur. Initial response by the hawkers seem to be positive towards the light. Moreover, the rental of Rs 5 is a good rate for such good quality of light for the hawkers.


Technology risk:

There is a technology risk as Flexitron lights are relatively untested in the market. However, a period of 2 months should be good enough testing time for us to ascertain the quality and impact of the technology.


Portfolio risk:

There is no portfolio risk.


Mission risk:

There is no mission risk.


Partners

CRWCWS and Flexitron

Wednesday, September 10, 2008

A201 Chilli Powder Unit with woman entrepreneur through NGO NEEDS, Nukapur, Haveri District, Karnataka

Project Dates:

Implementation Start: September 2008

Project Details:

This project involves investment in a 1HP chili pounding machine for an entrepreneur, Ms. Channabasamma Somanakatti, in the village of Nukapur in Haveri District. The project was identified by the NGO NEEDS (Navodaya Educational and Environment Development Service) in Ranebennur, Haveri District. The project will be implemented and monitored jointly by S3IDF and NEEDS.

The Entrepreneur is a member of Sri Krishnadeveray SHG, which was formed in 2006. She does weekly savings of Rs. 10/-. She has completed SSLC, is the first representative of her SHG, and has an active interest in taking up this micro enterprise. She approached NEEDS with her request earlier this year and NEEDS has connected her with S3IDF for business development support.

The entrepreneur is deeply familiar with the village of Nukapur and surrounding villages of Hnaumapur, Kuragund, and Madavarayapur, an area which is home to approximately 1500 families. Through informal surveys, the entrepreneur has determined that there is a lack of chili powder grinding infrastructure in the local area. Villagers who grow or purchase chilis must travel relatively long distances to have those chilis ground into powder. Thus, as a primary line of business, she plans to provide chili pounding services to local households. Households will bring their raw material, and she will provide grinding services at a rate of Rs. 10/kg. She will be able to work six hours in a day and can process 15 to 20 kgs per day.

As a secondary line of business, the entrepreneur will process and market her own branded chili powder. She plans to purchase chilis in wholesale from Ranebennur and/or Byadgi and grind powder to market to local schools as well as shops and hotels in the village and nearby Ranebennur. Initially, she will market 200kgs of her own chili powder per month at Rs. 80/kg, a competitive retail price.

Project Financials:

http://spreadsheets.google.com/pub?key=pwRdPi0mYDcKvgmcfOIibQA

Project Size Details:

The chili pounding enterprise will service the approximately 1500 families living in the area of Nukapur and surrounding villages. 15 to 20 kgs will be ground per day. Additionally, the entrepreneur will manufacture and market approximately 200kgs of branded chili powder per month.

Project Impact Details:

The project will benefit the entrepreneur, as well as families in the local area who will now have the convenience of producing chili powder from their own chilis locally for a reasonable service fee. .

Estimated Pre-investment Costs:

Total Costs- Rs. 9785

S3IDF costs

Personnel Costs – Rs. 9185

Other costs - Rs. 600

Total S3IDF costs – Rs. 9785

Returns for S3IDF Revolving Fund:

12% returns on a reducing balance basis

(By mutual agreement, 8% of the total project cost will go to NEEDS to cover their preinvestment and monitoring work for this particular project and to cement a positive relationship with S3IDF.)

Project Indicators:

Investment Indicators

Investment size – Rs. 34,265

Revolving fund – Rs. 27,412

RF to investment size – 80%

Cost Indicators

Total pre investment cost – Rs.9785

Pre investment cost/Investment Ratio – 29%

Impact indicators

Number of direct beneficiaries – 1

Investment size/no. of beneficiaries – Rs.27,412

Project Risks:

Project owner/operator risk

Ms. Somanakatti is a new entrepreneur and is establishing a brand-new business, rather than expanding on an existing one. However, she has been recommended after a rigorous selection process from NEEDS (i.e., of the 60+ SHG groups that NEEDS works with, she is one of the most active and responsible members of one of the best-performing SHG groups). She is active and consistent in her savings and is the first representative of her SHG group. After conducting the necessary market survey, Ms. Somanakatti came to NEEDS herself seeking support for the new business, and was intent on establishing the enterprise in any way possible, demonstrating her ambition to make the enterprise a success. For those reasons, we believe the entrepreneur risk is minimized.

Market risk

The entrepreneur is highly familiar with the local market of Nukapur and surrounding villages. She has identified a latent demand for local chili grinding services, as most families must travel a minimum of 15 km to Ranebennur town to grind the chillis they purchase in markets or grow locally. Risk is that demand is either overestimated or highly seasonal, leading to inconsistency in revenues. However, the risk of overestimated demand is mitigated by the fact that the entrepreneur knows the market so well, and the risk of seasonality is mitigated by the fact that the entrepreneur has a secondary line of business in the marketing of her own branded chili powder.

Technology risk

Required machinery for the enterprise is a standard 1HP chili pounding machine, a tried-and-true technology. Machinery will be provided by a reputable technology supplier offering reliable servicing. The machine does require routine maintenance, but the entrepreneur will be instructed on maintenance practices and monitored closely in this regard. Thus, technology risk is low.

Portfolio risk

This is a very small investment, meant to be a trial project to explore potential future collaborations with NEEDS, so portfolio risk is low.

Mission risk

This is without a doubt a pro-poor project, so there is no mission risk.

Partners:

The entrepreneur, Ms. Somanakatti, and NEEDS NGO in Ranebennur.