Upload Product
Agri Search    
11232017
Krishi Pragati Kendra(KPK)
Belief and Conviction
Need of KPK
Basics of KPK
Specification of KPK
Revenue Model
Activities for Success
About KPK Module
Implemantation Steps
Other Aspect
Photo's of 1st KPK
Director's Note
Registered KPKs
Register Network
Revenue Model of Krishi Pragati Kendra (KPK)
1. Assumptions
KPK is a center to aggregate 300 farmers or more of minimum five villages with the help of village representatives (VR) to primarily help farmers achieve higher levels of productivity, reduce costs and improve the quality of their produce so that they can fetch better price. In this endeavor, KPK needs to generate awareness in farmers through educational/training programs. KPK will then help them to meet their various needs through the integrations provided to him by ANPL. In the process in due course, KPK becomes a nodal point of facilitation of the economic activity of 300 farmers of 5-10 villages.
Input integrations provides 5% margin to the Network and Output integrations provide 2% margin to the network and these revenues are shared amongst the various participants. The revenue sharing pattern is different for different sources of revenue and is explained in the point below.

2. Revenue Model
Revenue model is so designed that revenues are shared amongst the network according to the value additions made by them.
There are three sources of revenue generations and the same are shared with the network as below.

Through registration Through input (VAC*) Through output (VAC*)
 KPK Owner  15%  40%  40%
 KPK(C)  5%  20%  20%
 TC  3%  12%  12%
 DLC  2%  8%  8%
 ZI  1%  6%  6%
 Total sharing  26%  86%  86%
 ANPL Share  74%  14%  14%

2.1 Projected revenues for various stakeholders per KPK
Assumptions :
1 KPK = 300 farmers    
Total service area = 300 * 5 acre(per farmer) = 1500 acres
Input comsumption per acre = Urea + DAP + Seed + Agrochemicals = Rs. 6000/-
Output per acre = 16 Qntl. Wheat + 10 Qntls. Paddy = Rs. 45000
 At 100% operation level
From Registration
300 * 250 = 75000
From Input
5% of 300 * 5 * 6000
From output
2% of 300 * 5 * 45000
 KPK Owner  15%  Rs. 11250/-  40% of 5%  Rs. 180000/-  40% of 2%  Rs. 540000/-
 KPK(C)  5%  Rs. 3750/-  20% of 5%  Rs. 90000/-  20% of 2%  Rs. 270000/-
 TC  3%  Rs. 2250/-  12% of 5%  Rs. 54000/-  12% of 2%  Rs. 162000/-
 DLC  2%  Rs. 1500/-  8% of 5%  Rs. 36000/-  8% of 2%  Rs. 108000/-
 ZI  1%  Rs. 750/-  6% of 5%  Rs. 27000/-  6% of 2%  Rs. 81000/-

 At 50% operation level (other than registration)
From Registration
150 * 250 = 37500
From Input
5% of 150 * 5 * 6000
From output
2% of 150 * 5 * 45000
 KPK Owner  15%  Rs. 5625/-  40% of 5%  Rs. 90000/-  40% of 2%  Rs. 270000/-
 KPK(C)  5%  Rs. 1875/-  20% of 5%  Rs. 45000/-  20% of 2%  Rs. 135000/-
 TC  3%  Rs. 1125/-  12% of 5%  Rs. 27000/-  12% of 2%  Rs. 81000/-
 DLC  2%  Rs. 750/-  8% of 5%  Rs. 18000/-  8% of 2%  Rs. 54000/-
 ZI  1%  Rs. 375/-  6% of 5%  Rs. 13500/-  6% of 2%  Rs. 40500/-

 At 25% operation level (other than registration)
From Registration
75 * 250 = 25000
From Input
5% of 75 * 5 * 6000
From output
2% of 75 * 5 * 45000
 KPK Owner  15%  Rs. 2812/-  40% of 5%  Rs. 45000/-  40% of 2%  Rs. 135000/-
 KPK(C)  5%  Rs. 937/-  20% of 5%  Rs. 22500/-  20% of 2%  Rs. 67500/-
 TC  3%  Rs. 562/-  12% of 5%  Rs. 13500/-  12% of 2%  Rs. 40500/-
 DLC  2%  Rs. 375/-  8% of 5%  Rs. 9000/-  8% of 2%  Rs. 27000/-
 ZI  1%  Rs. 187/-  6% of 5%  Rs. 6750/-  6% of 2%  Rs. 20250/-

Home | About Us | ANPL Policies | Territory Management | Suggestion &Feedback | Contact Us
Contact our webmaster at webmaster@agroecommerce.com
Copyright All Rights Reserved With ANPL.
Please use MSIE 5.0 and higher version for better response.