agency for international development best available …

133
-AAD 76 3w c DEPARTMENT OF STATE AGENCY FOR INTERNATIONAL DEVELOPMENT WASHING rON D.C. 20523 BEST AVAILABLE DOCUMENT AC'ION MEIORA.IDUM FOR THE ASSISTANT ADMINIS'aATOR 15 DEG 19/; BURiZAU FOR ASIA THRU EXSEC FROM ASIA/TD, T. C. Clark, SUBJECT Indonesia - Assistance to Agriculture - Brackish Water Fishery Production Project - 497-11-110-189.2 - Project Paper Approval (AID Funding Life of the Project: Total $599,000-Grant) Problem: Your approval is requested for this technical assistance project which involves a U.S. input of $599,000 grant in technical assistance, commodities, and participant training beginning in FY 76 and concluding at the end of FY 77 (TAB A-PP). *Discussion: This project represents USAID's initial efforts to assist the GOI in develo-ment of the fisheries sector. Recognizing the potentials of an estimated 600,000 hectares of land suitable for brackish water ponds, plus an undetermined area suitable for fresh water ponds, USAID considers this project the first discrete increment of assistance to a sector with which we may choose to develop continuing or additionalproject aid. (See PP, page 13 - TAB A) The project emphasizes intensified production for existing ponds with a secondary emphasis on providing a base for replication. USAID loans and grants assistance, in future years, may be merited in additional prolect increments in the same and/or different geographic areas of +he country. The goal of this project is to increase fish production with benefits reflected in higher net income to producers, expansion of fish production areas, increased employment, and greater availability of pond-raised fish and shrimp.

Upload: others

Post on 03-May-2022

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

-AAD 763w c

DEPARTMENT OF STATE AGENCY FOR INTERNATIONAL DEVELOPMENT

WASHING rON DC 20523BEST AVAILABLE DOCUMENT ACION MEIORAIDUM FOR THE ASSISTANT ADMINISaATOR 15 DEG 19BURiZAU FOR ASIA

THRU EXSEC

FROM ASIATD T C Clark

SUBJECT Indonesia - Assistance to Agriculture - Brackish Water Fishery Production Project - 497-11-110-1892 - Project Paper Approval (AID Funding Life of the Project Total $599000-Grant)

Problem

Your approval is requested for this technical assistance project whichinvolves a US input of $599000 grant in technical assistancecommodities and participant training beginning in FY 76 and concluding at the end of FY 77 (TAB A-PP)

Discussion

This project represents USAIDs initial efforts to assist the GOI in develo-ment of the fisheries sector Recognizing the potentials of anestimated 600000 hectares of land suitable for brackish water pondsplus an undetermined area suitable for fresh water ponds USAID considers this project the first discrete increment of assistance to a sector with which we may choose to develop continuing or additionalproject aid (See PP page 13 - TAB A)

The project emphasizes intensified production for existing ponds with a secondary emphasis on providing a base for replication USAID loansand grants assistance in future years may be merited in additional prolect increments in the same andor different geographic areas of +he country

The goal of this project is to increase fish production with benefits reflected in higher net income to producers expansion of fish productionareas increased employment and greater availability of pond-raised fish and shrimp

L

-2-

During the irst project year it is estimated that new off-farm jobs will be created for 425 men 425 women and for additional indirect jobs for 2550 people In year 2 this will increase to 5960 full-time farm-owner family members and 2397 outside hire

In the project hand labor will be used to level the land build dikes and create fish-raising ponds The soils -rill be treated with certain

chemicals to control deleterious plant and animal life (These chemicals have been determined to be short-lived and biodegradable) Wild juvenile fish will then be introduced to the ponds Through newly-developed feeding and management technology these fish fingershylings will be raised to marketable size harvested and sold on local markets

The major US inputs over the life of the project are 48 man-months of technical assistance assigned to the project one individual will be stationed in each of two provinces for a two-year period Additional short-term consultants (12 man-months) will be utilized by the project to provide advice to the two existing marketing facilities in such areas as marketing and processing US commodity inputs include transportation equipment (land and water) and office and scientific equipment

In-country and off-shore academic and short-course training will be provided to the provincial staff members of the Fisheries Department Commodities fertilizers pesticides and credit programs are to be provided by the GOI

Previous action on this project is aummarized

The PRP was reviewed by the East Asia Adv~sory Committee on March 21 1975 and preparation of the PP authorized

2 The Asia Project Advisory Committee (APAC) review of the attached PP was held on December 4 1975 and the project was approved

The APAC feels that the project is in conformity with AID policy that it is directed at assisting the rural poor that the project emphasizes the role of the farm-family members including farm women In the implementation the fisheries staff will work with local authorities to insure the iscuance of land certificateuse rights It is also determined that implementation is within the capabilities of the GOI Ministry of Agriculture

-3-

Progran or Sector Goal Increased agricultural producticonthrough technology introduction and intensified extension activities

Project Purpose Increased brackish waterinland fisheries(taniba ) production in Leven kabupatens in the provinces Acehand North Sumatra and the creation of a physical and organishyzational structure base upon which tambak area exparnsion can take place

Also in the review process the environmental impact statement wasdiscussed arid determined adequate to support the projeOt overallIn evaluation the project is to be judged primarily n its ability

to provide employment increase incowe and increase high-qualityfood to the region

Recommendation

1 That you approve the attached Project Paper

2 That you clear the attached-approval cable to the Mission

APPROVEDV

DISAPPROVED -

DATE let 7s-

Attachments 1 TAB A - Project Paper2 TAB B - Cable for USA1DMa-i lcaA

SBEST AVAILABLE DOCUMENT ASSISTAN2 T) _ I T

AVKIS ATi F15 LY pound

497-11-110-1892

PIOJECT PAP-

1 7NU E X

Page

Summarv[ and Recommendations

A Face Sheet Data 1

Recormendations 2

1 ecomendat ions 2

2 Waiver of 2ompetitive Selection 2 of Jontractor

2 Description of the Project 2

D Summary Findings 5

E Project issues 6

I Future levelopments 13 Project ackgroundand Detailed Description 14

a ackground 14

3 etailed Description 15

iZ iProject Analysis 17

A Technical Analysis 17

i inancial and Economic Analysis 29

0 Focial Analysis 36

IV implemenitation Arrangcments 48

A Administrative Arrangements 48

Iimplementation Plan 49

valuation Plan 51

BEST AVAILABLE DOCUMEtII nexo~s

A A PRP Approval Message

L Project Technical Details

1 Biudget Tables

2 Project Organization Charts

3 ourse Outline for Training PFDU Staff

4 Farm and Project Analysis Tables

5 Draft Waiver Request

C Environmental Assessment

i Logical -7ramework Matrix

Z Project Performance Tracking Network Chart

11 Crantees Application for Assistance

C Project fescription to be Usod in the Project Agreement

PROJE CT DEVELO IMET T LEA

Mr Fuad Tholik B Sc Chief of Inland Fisheries Research Institute Directorate General of Fisheries Ujung Pandang

hrs ediyatmo Economist )irectorate for Development

Enterprise Directorate General of Fisheries

)rs 2ujono Joyodiharjo Sociologist Teaching Staff of Social Science Vaculty University of Indonesia

Sr T0ovoval oss Pond lonstructi n and Program Plannin AuburL University

r gthward 1 Icoy [ishery cono-iist Auburn tniversity

Dr 1Inow Fish 11atchcry Management Specialist

Auburn University

r Johnl 11 Crover Tropical Fish Culturist Auburn University

1r 2obert L Sweet Deputy Food and Agriculture Officer USAID

-r James A Norris Economist USAID

irs udibyo Economist USAID

ocabulary and Acronyns Use in This Report

GO - (overnment of Indonesia

DGF - Directorate General of Fisheries Department of Agriculture

USAID - United States Agency for International Development

BRI - Bank Rakyat Indonesia

Tambak - Brackish water fish pond

PDU - Provincial Fishery Development Unit

TI - Tambak Intensification Agent

PIS - Provincial Production Supervisor of the DGF

Jepara Project - Brackish Water Shrimp and Milkfish Applied Research and Training Project at Jepara Jentral Java (UNDP)

Kabupaten - Political Subdivision or regency of a province

Kecamatan - Political Subdivision of a kabupaten Desa - Political Subdivision of a kecamatan equivalent

to a village

Ha(s) - Hectare(s) equal to 10000 m2

Kg(s) - Kilogram(s) equal to 1000 grams or 22 US pounds

Pp- Indonesian rupiah $i = Rp 415

Intensificatioii - Tie introduction of modern technology packages to existing subsistence farmers

Eteni ficition - The bringing of now lands into production with modern technology packages

Adat - Communal lands used by farmers under letter of use riglits

- National intensification programs in level of developing food crop production including credit

INMAS - National intensification programs in level of developing food crop production excluding credit

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 2: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

L

-2-

During the irst project year it is estimated that new off-farm jobs will be created for 425 men 425 women and for additional indirect jobs for 2550 people In year 2 this will increase to 5960 full-time farm-owner family members and 2397 outside hire

In the project hand labor will be used to level the land build dikes and create fish-raising ponds The soils -rill be treated with certain

chemicals to control deleterious plant and animal life (These chemicals have been determined to be short-lived and biodegradable) Wild juvenile fish will then be introduced to the ponds Through newly-developed feeding and management technology these fish fingershylings will be raised to marketable size harvested and sold on local markets

The major US inputs over the life of the project are 48 man-months of technical assistance assigned to the project one individual will be stationed in each of two provinces for a two-year period Additional short-term consultants (12 man-months) will be utilized by the project to provide advice to the two existing marketing facilities in such areas as marketing and processing US commodity inputs include transportation equipment (land and water) and office and scientific equipment

In-country and off-shore academic and short-course training will be provided to the provincial staff members of the Fisheries Department Commodities fertilizers pesticides and credit programs are to be provided by the GOI

Previous action on this project is aummarized

The PRP was reviewed by the East Asia Adv~sory Committee on March 21 1975 and preparation of the PP authorized

2 The Asia Project Advisory Committee (APAC) review of the attached PP was held on December 4 1975 and the project was approved

The APAC feels that the project is in conformity with AID policy that it is directed at assisting the rural poor that the project emphasizes the role of the farm-family members including farm women In the implementation the fisheries staff will work with local authorities to insure the iscuance of land certificateuse rights It is also determined that implementation is within the capabilities of the GOI Ministry of Agriculture

-3-

Progran or Sector Goal Increased agricultural producticonthrough technology introduction and intensified extension activities

Project Purpose Increased brackish waterinland fisheries(taniba ) production in Leven kabupatens in the provinces Acehand North Sumatra and the creation of a physical and organishyzational structure base upon which tambak area exparnsion can take place

Also in the review process the environmental impact statement wasdiscussed arid determined adequate to support the projeOt overallIn evaluation the project is to be judged primarily n its ability

to provide employment increase incowe and increase high-qualityfood to the region

Recommendation

1 That you approve the attached Project Paper

2 That you clear the attached-approval cable to the Mission

APPROVEDV

DISAPPROVED -

DATE let 7s-

Attachments 1 TAB A - Project Paper2 TAB B - Cable for USA1DMa-i lcaA

SBEST AVAILABLE DOCUMENT ASSISTAN2 T) _ I T

AVKIS ATi F15 LY pound

497-11-110-1892

PIOJECT PAP-

1 7NU E X

Page

Summarv[ and Recommendations

A Face Sheet Data 1

Recormendations 2

1 ecomendat ions 2

2 Waiver of 2ompetitive Selection 2 of Jontractor

2 Description of the Project 2

D Summary Findings 5

E Project issues 6

I Future levelopments 13 Project ackgroundand Detailed Description 14

a ackground 14

3 etailed Description 15

iZ iProject Analysis 17

A Technical Analysis 17

i inancial and Economic Analysis 29

0 Focial Analysis 36

IV implemenitation Arrangcments 48

A Administrative Arrangements 48

Iimplementation Plan 49

valuation Plan 51

BEST AVAILABLE DOCUMEtII nexo~s

A A PRP Approval Message

L Project Technical Details

1 Biudget Tables

2 Project Organization Charts

3 ourse Outline for Training PFDU Staff

4 Farm and Project Analysis Tables

5 Draft Waiver Request

C Environmental Assessment

i Logical -7ramework Matrix

Z Project Performance Tracking Network Chart

11 Crantees Application for Assistance

C Project fescription to be Usod in the Project Agreement

PROJE CT DEVELO IMET T LEA

Mr Fuad Tholik B Sc Chief of Inland Fisheries Research Institute Directorate General of Fisheries Ujung Pandang

hrs ediyatmo Economist )irectorate for Development

Enterprise Directorate General of Fisheries

)rs 2ujono Joyodiharjo Sociologist Teaching Staff of Social Science Vaculty University of Indonesia

Sr T0ovoval oss Pond lonstructi n and Program Plannin AuburL University

r gthward 1 Icoy [ishery cono-iist Auburn tniversity

Dr 1Inow Fish 11atchcry Management Specialist

Auburn University

r Johnl 11 Crover Tropical Fish Culturist Auburn University

1r 2obert L Sweet Deputy Food and Agriculture Officer USAID

-r James A Norris Economist USAID

irs udibyo Economist USAID

ocabulary and Acronyns Use in This Report

GO - (overnment of Indonesia

DGF - Directorate General of Fisheries Department of Agriculture

USAID - United States Agency for International Development

BRI - Bank Rakyat Indonesia

Tambak - Brackish water fish pond

PDU - Provincial Fishery Development Unit

TI - Tambak Intensification Agent

PIS - Provincial Production Supervisor of the DGF

Jepara Project - Brackish Water Shrimp and Milkfish Applied Research and Training Project at Jepara Jentral Java (UNDP)

Kabupaten - Political Subdivision or regency of a province

Kecamatan - Political Subdivision of a kabupaten Desa - Political Subdivision of a kecamatan equivalent

to a village

Ha(s) - Hectare(s) equal to 10000 m2

Kg(s) - Kilogram(s) equal to 1000 grams or 22 US pounds

Pp- Indonesian rupiah $i = Rp 415

Intensificatioii - Tie introduction of modern technology packages to existing subsistence farmers

Eteni ficition - The bringing of now lands into production with modern technology packages

Adat - Communal lands used by farmers under letter of use riglits

- National intensification programs in level of developing food crop production including credit

INMAS - National intensification programs in level of developing food crop production excluding credit

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 3: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

-3-

Progran or Sector Goal Increased agricultural producticonthrough technology introduction and intensified extension activities

Project Purpose Increased brackish waterinland fisheries(taniba ) production in Leven kabupatens in the provinces Acehand North Sumatra and the creation of a physical and organishyzational structure base upon which tambak area exparnsion can take place

Also in the review process the environmental impact statement wasdiscussed arid determined adequate to support the projeOt overallIn evaluation the project is to be judged primarily n its ability

to provide employment increase incowe and increase high-qualityfood to the region

Recommendation

1 That you approve the attached Project Paper

2 That you clear the attached-approval cable to the Mission

APPROVEDV

DISAPPROVED -

DATE let 7s-

Attachments 1 TAB A - Project Paper2 TAB B - Cable for USA1DMa-i lcaA

SBEST AVAILABLE DOCUMENT ASSISTAN2 T) _ I T

AVKIS ATi F15 LY pound

497-11-110-1892

PIOJECT PAP-

1 7NU E X

Page

Summarv[ and Recommendations

A Face Sheet Data 1

Recormendations 2

1 ecomendat ions 2

2 Waiver of 2ompetitive Selection 2 of Jontractor

2 Description of the Project 2

D Summary Findings 5

E Project issues 6

I Future levelopments 13 Project ackgroundand Detailed Description 14

a ackground 14

3 etailed Description 15

iZ iProject Analysis 17

A Technical Analysis 17

i inancial and Economic Analysis 29

0 Focial Analysis 36

IV implemenitation Arrangcments 48

A Administrative Arrangements 48

Iimplementation Plan 49

valuation Plan 51

BEST AVAILABLE DOCUMEtII nexo~s

A A PRP Approval Message

L Project Technical Details

1 Biudget Tables

2 Project Organization Charts

3 ourse Outline for Training PFDU Staff

4 Farm and Project Analysis Tables

5 Draft Waiver Request

C Environmental Assessment

i Logical -7ramework Matrix

Z Project Performance Tracking Network Chart

11 Crantees Application for Assistance

C Project fescription to be Usod in the Project Agreement

PROJE CT DEVELO IMET T LEA

Mr Fuad Tholik B Sc Chief of Inland Fisheries Research Institute Directorate General of Fisheries Ujung Pandang

hrs ediyatmo Economist )irectorate for Development

Enterprise Directorate General of Fisheries

)rs 2ujono Joyodiharjo Sociologist Teaching Staff of Social Science Vaculty University of Indonesia

Sr T0ovoval oss Pond lonstructi n and Program Plannin AuburL University

r gthward 1 Icoy [ishery cono-iist Auburn tniversity

Dr 1Inow Fish 11atchcry Management Specialist

Auburn University

r Johnl 11 Crover Tropical Fish Culturist Auburn University

1r 2obert L Sweet Deputy Food and Agriculture Officer USAID

-r James A Norris Economist USAID

irs udibyo Economist USAID

ocabulary and Acronyns Use in This Report

GO - (overnment of Indonesia

DGF - Directorate General of Fisheries Department of Agriculture

USAID - United States Agency for International Development

BRI - Bank Rakyat Indonesia

Tambak - Brackish water fish pond

PDU - Provincial Fishery Development Unit

TI - Tambak Intensification Agent

PIS - Provincial Production Supervisor of the DGF

Jepara Project - Brackish Water Shrimp and Milkfish Applied Research and Training Project at Jepara Jentral Java (UNDP)

Kabupaten - Political Subdivision or regency of a province

Kecamatan - Political Subdivision of a kabupaten Desa - Political Subdivision of a kecamatan equivalent

to a village

Ha(s) - Hectare(s) equal to 10000 m2

Kg(s) - Kilogram(s) equal to 1000 grams or 22 US pounds

Pp- Indonesian rupiah $i = Rp 415

Intensificatioii - Tie introduction of modern technology packages to existing subsistence farmers

Eteni ficition - The bringing of now lands into production with modern technology packages

Adat - Communal lands used by farmers under letter of use riglits

- National intensification programs in level of developing food crop production including credit

INMAS - National intensification programs in level of developing food crop production excluding credit

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 4: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

SBEST AVAILABLE DOCUMENT ASSISTAN2 T) _ I T

AVKIS ATi F15 LY pound

497-11-110-1892

PIOJECT PAP-

1 7NU E X

Page

Summarv[ and Recommendations

A Face Sheet Data 1

Recormendations 2

1 ecomendat ions 2

2 Waiver of 2ompetitive Selection 2 of Jontractor

2 Description of the Project 2

D Summary Findings 5

E Project issues 6

I Future levelopments 13 Project ackgroundand Detailed Description 14

a ackground 14

3 etailed Description 15

iZ iProject Analysis 17

A Technical Analysis 17

i inancial and Economic Analysis 29

0 Focial Analysis 36

IV implemenitation Arrangcments 48

A Administrative Arrangements 48

Iimplementation Plan 49

valuation Plan 51

BEST AVAILABLE DOCUMEtII nexo~s

A A PRP Approval Message

L Project Technical Details

1 Biudget Tables

2 Project Organization Charts

3 ourse Outline for Training PFDU Staff

4 Farm and Project Analysis Tables

5 Draft Waiver Request

C Environmental Assessment

i Logical -7ramework Matrix

Z Project Performance Tracking Network Chart

11 Crantees Application for Assistance

C Project fescription to be Usod in the Project Agreement

PROJE CT DEVELO IMET T LEA

Mr Fuad Tholik B Sc Chief of Inland Fisheries Research Institute Directorate General of Fisheries Ujung Pandang

hrs ediyatmo Economist )irectorate for Development

Enterprise Directorate General of Fisheries

)rs 2ujono Joyodiharjo Sociologist Teaching Staff of Social Science Vaculty University of Indonesia

Sr T0ovoval oss Pond lonstructi n and Program Plannin AuburL University

r gthward 1 Icoy [ishery cono-iist Auburn tniversity

Dr 1Inow Fish 11atchcry Management Specialist

Auburn University

r Johnl 11 Crover Tropical Fish Culturist Auburn University

1r 2obert L Sweet Deputy Food and Agriculture Officer USAID

-r James A Norris Economist USAID

irs udibyo Economist USAID

ocabulary and Acronyns Use in This Report

GO - (overnment of Indonesia

DGF - Directorate General of Fisheries Department of Agriculture

USAID - United States Agency for International Development

BRI - Bank Rakyat Indonesia

Tambak - Brackish water fish pond

PDU - Provincial Fishery Development Unit

TI - Tambak Intensification Agent

PIS - Provincial Production Supervisor of the DGF

Jepara Project - Brackish Water Shrimp and Milkfish Applied Research and Training Project at Jepara Jentral Java (UNDP)

Kabupaten - Political Subdivision or regency of a province

Kecamatan - Political Subdivision of a kabupaten Desa - Political Subdivision of a kecamatan equivalent

to a village

Ha(s) - Hectare(s) equal to 10000 m2

Kg(s) - Kilogram(s) equal to 1000 grams or 22 US pounds

Pp- Indonesian rupiah $i = Rp 415

Intensificatioii - Tie introduction of modern technology packages to existing subsistence farmers

Eteni ficition - The bringing of now lands into production with modern technology packages

Adat - Communal lands used by farmers under letter of use riglits

- National intensification programs in level of developing food crop production including credit

INMAS - National intensification programs in level of developing food crop production excluding credit

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 5: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

BEST AVAILABLE DOCUMEtII nexo~s

A A PRP Approval Message

L Project Technical Details

1 Biudget Tables

2 Project Organization Charts

3 ourse Outline for Training PFDU Staff

4 Farm and Project Analysis Tables

5 Draft Waiver Request

C Environmental Assessment

i Logical -7ramework Matrix

Z Project Performance Tracking Network Chart

11 Crantees Application for Assistance

C Project fescription to be Usod in the Project Agreement

PROJE CT DEVELO IMET T LEA

Mr Fuad Tholik B Sc Chief of Inland Fisheries Research Institute Directorate General of Fisheries Ujung Pandang

hrs ediyatmo Economist )irectorate for Development

Enterprise Directorate General of Fisheries

)rs 2ujono Joyodiharjo Sociologist Teaching Staff of Social Science Vaculty University of Indonesia

Sr T0ovoval oss Pond lonstructi n and Program Plannin AuburL University

r gthward 1 Icoy [ishery cono-iist Auburn tniversity

Dr 1Inow Fish 11atchcry Management Specialist

Auburn University

r Johnl 11 Crover Tropical Fish Culturist Auburn University

1r 2obert L Sweet Deputy Food and Agriculture Officer USAID

-r James A Norris Economist USAID

irs udibyo Economist USAID

ocabulary and Acronyns Use in This Report

GO - (overnment of Indonesia

DGF - Directorate General of Fisheries Department of Agriculture

USAID - United States Agency for International Development

BRI - Bank Rakyat Indonesia

Tambak - Brackish water fish pond

PDU - Provincial Fishery Development Unit

TI - Tambak Intensification Agent

PIS - Provincial Production Supervisor of the DGF

Jepara Project - Brackish Water Shrimp and Milkfish Applied Research and Training Project at Jepara Jentral Java (UNDP)

Kabupaten - Political Subdivision or regency of a province

Kecamatan - Political Subdivision of a kabupaten Desa - Political Subdivision of a kecamatan equivalent

to a village

Ha(s) - Hectare(s) equal to 10000 m2

Kg(s) - Kilogram(s) equal to 1000 grams or 22 US pounds

Pp- Indonesian rupiah $i = Rp 415

Intensificatioii - Tie introduction of modern technology packages to existing subsistence farmers

Eteni ficition - The bringing of now lands into production with modern technology packages

Adat - Communal lands used by farmers under letter of use riglits

- National intensification programs in level of developing food crop production including credit

INMAS - National intensification programs in level of developing food crop production excluding credit

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 6: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

PROJE CT DEVELO IMET T LEA

Mr Fuad Tholik B Sc Chief of Inland Fisheries Research Institute Directorate General of Fisheries Ujung Pandang

hrs ediyatmo Economist )irectorate for Development

Enterprise Directorate General of Fisheries

)rs 2ujono Joyodiharjo Sociologist Teaching Staff of Social Science Vaculty University of Indonesia

Sr T0ovoval oss Pond lonstructi n and Program Plannin AuburL University

r gthward 1 Icoy [ishery cono-iist Auburn tniversity

Dr 1Inow Fish 11atchcry Management Specialist

Auburn University

r Johnl 11 Crover Tropical Fish Culturist Auburn University

1r 2obert L Sweet Deputy Food and Agriculture Officer USAID

-r James A Norris Economist USAID

irs udibyo Economist USAID

ocabulary and Acronyns Use in This Report

GO - (overnment of Indonesia

DGF - Directorate General of Fisheries Department of Agriculture

USAID - United States Agency for International Development

BRI - Bank Rakyat Indonesia

Tambak - Brackish water fish pond

PDU - Provincial Fishery Development Unit

TI - Tambak Intensification Agent

PIS - Provincial Production Supervisor of the DGF

Jepara Project - Brackish Water Shrimp and Milkfish Applied Research and Training Project at Jepara Jentral Java (UNDP)

Kabupaten - Political Subdivision or regency of a province

Kecamatan - Political Subdivision of a kabupaten Desa - Political Subdivision of a kecamatan equivalent

to a village

Ha(s) - Hectare(s) equal to 10000 m2

Kg(s) - Kilogram(s) equal to 1000 grams or 22 US pounds

Pp- Indonesian rupiah $i = Rp 415

Intensificatioii - Tie introduction of modern technology packages to existing subsistence farmers

Eteni ficition - The bringing of now lands into production with modern technology packages

Adat - Communal lands used by farmers under letter of use riglits

- National intensification programs in level of developing food crop production including credit

INMAS - National intensification programs in level of developing food crop production excluding credit

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 7: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

ocabulary and Acronyns Use in This Report

GO - (overnment of Indonesia

DGF - Directorate General of Fisheries Department of Agriculture

USAID - United States Agency for International Development

BRI - Bank Rakyat Indonesia

Tambak - Brackish water fish pond

PDU - Provincial Fishery Development Unit

TI - Tambak Intensification Agent

PIS - Provincial Production Supervisor of the DGF

Jepara Project - Brackish Water Shrimp and Milkfish Applied Research and Training Project at Jepara Jentral Java (UNDP)

Kabupaten - Political Subdivision or regency of a province

Kecamatan - Political Subdivision of a kabupaten Desa - Political Subdivision of a kecamatan equivalent

to a village

Ha(s) - Hectare(s) equal to 10000 m2

Kg(s) - Kilogram(s) equal to 1000 grams or 22 US pounds

Pp- Indonesian rupiah $i = Rp 415

Intensificatioii - Tie introduction of modern technology packages to existing subsistence farmers

Eteni ficition - The bringing of now lands into production with modern technology packages

Adat - Communal lands used by farmers under letter of use riglits

- National intensification programs in level of developing food crop production including credit

INMAS - National intensification programs in level of developing food crop production excluding credit

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 8: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

_ _ ____

3

I A

I- Tl7A0ACT ION CODE AOENr rO INTERNATIOtAL OEVEC PMENT AI BOX)ArPROIVATC pp

PROJECT PAPER FACESHEET [OPIGINAL CwAwz TO BE COMPLE GINATING OFFICE ADD DELETE

2 COUNTRY NAL ENTITY ANTEE DO(UMENT REVISIOu NUMBER INDONESIA

PROJECT NJ R 5 BUREAU 6ESTIATED FY OF PROJECT COMPLETION

497-01892 A SYMBOL BCOOE

EA 2 FY 17181 PROJECT TITLE -SHORT (STAY WITHIN BRACKETS) 8 ESTIMATED FY OF AUTHORIZATIONO6LIGATION

IMOe YR [ASSISTANCE TO AGRICULTURE ] A INITIAL 1111751 B FINAL FYLI2Jj

9 SEC0 ARY YECHNICAL CODES (MAXIMUN SIX CODES OF THREE POSITIONS EACH)

031 063 242 1 150 111 112 10 ESTIMATED TOTAL CST O opt IEaUIVALENTIi1= AL

A PROGRAN FINANCIM I FIRST-YEAR ALL YEARS _ A Sh Fh C LC 0 TOTAL E FX F LC G TOTAL

AID APPROPRIATED TOTAL 389 389 599 _99

(GrANT) ( 389 ) ( ) ( 389 599 ) () ( 599L)(LOAN) ( ) ( ) ( ___ J ( J L f )

OTHER I Trust Fund 87 87 138 1 138 S E _

_-T GOVERNENT 386 I 386 741 I

741 TOTALS 389 473 862 599 879 1478

1 I E3TIMATE OSTS APPROPRIAED FU DSMO)Po-aPt q IArY cPRtIjAjqY FY lb- Y - FY 7A L Y)E-S ATIO~ j IRPOSE TECHALtACCJE CODE CODE D GRANT E- LOAN F GRANT G LOAN AN I LOAN RANA K- LOAN FN 1 101 077 389 - 210 - shy - 599 _

K

ESTIMATOD EXPENDURES - 10 IPROJECT PURPOSE(S) (STAY WITHIN BRACKETS) ij CHECK IF DIFFERENT FROM PIDPPP

KIncreased brackish waterinland fisheries production (tambak) in seven kabupatens in the provinces of Aceh and North Sumatra and the creation

of an infrastructure base upon which tambak area expansion can take place

iWERL CHAr(ES MVADE IN THE PIDPRP FACESHEET DATA NOT INCLLT)ED ABOVE IF YES ATTACH CHANGED PID ANDOR RP FACESHEET

O YES ~ iNo_______ I ORWGINATING OFFICE CLEARANCE

___

16 DATE RECEIVED IN AIDA SIGNATURE OR FOR AIDA DOCUMENTS

DATE or DISTRIBUTION TITLE DATE SIGNED

Deputy Directoro-5-AY - 0 R D Y

AID 1304I (5-75V1

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 9: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

-2-

T kecormn Iat ion

Tie iss ion recommends that this grant sulproject be approved and that it have a two-year obligation spa6 and a three-year impleshyieita t ion i fe

The total cost of this project is projected at 1478000 with ri grant funds in the amount of $599000 provided

UAI) implementation will be under the guidance of the USAID Agriculture Division with field implementation carried out by a grant-funded intermediary contractor The Nission recommends that Auburn University International Center Aquaculture AuburnAlabama be this contractor Draft waiver request is attached as Annex B 5

2 Description of Project

The project a subproject of the Assistance to Agriculture projectis located in Aceh and North Sumatra provinces and will be named Brackish Water Fisheries Production

I Subproject Purpose

The purpose of this project is to increase brackish water inland fisheries (tambak) production in seven kabupatens inthe provinces of Aceh and North Sumatra and to create a projectorganization hase upon which tambak area expansion can take place Through intensification of aquaculture practices byapplying known technology there will be increased employment in the area increased fisheries production and increased tambak operator incones The thrust of the project will be the creation of a system of eight provincial fishery developshyment units (PFDUs) and employment of tambak intensification agents (TIAs) who will demonstrate and teach methods of increased production

To achieve the purpose of the subproject the following inputs are programmed

a Two full time technical advisors (483 nli)will be assignedto the project One individual will be stationed Ln each of the two provinces Additional short term consultints(12 -u) will be utilized by the project in uch areas as marketin and processing

b iglit PF)ts will be establishd on existing private nr government-owned ponds Private ponds will receive conshypensation in the form of leases or pond improvement

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 10: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …

- 3 shy

arrangEments They will function under the following criteria

i PFDU size will be approximately seven hectares which is considered of sufficient size to have five demonstrations phased during a given cycle of proshyduct ion

ii PFDIo will be renovated to demonstrate a proper management system

iii PFDUs will demonstrate proper utilization of production inputs

iv PFDUs will be used for demonstration courses during which farmers will be trained in all stages of production

c In-country and offshore academic and short course training will be provided the provincial staff members

d Commodities as listed in Annex B 1 will be provided

e upporting Activities Provided

Project-trained staff will be stationed in rural areas and will train and demonstrate modern technoshylogy to farmers

(10I professional staff will work with provincial and local authorities to insure availability of necessary inputs in the free market

The fish farmer association concept that is currentlyoperational in Aceh will be expanded to orth Sumatra These associations are not economic enterprises but will serve the project as vehicles for organizing training programs and for providing production and market information to their members

flank credit for production intensification and extensification will be progranmed by the DCF provinshycial staff and supervised by the BRI

COL professional staff will work with national and local authorities to insure the issuance of land certificatesuse rights in order that these documents can be used by farmers as collateral for bank loans

GY professional staff will work with banks and local authorities to insure establishment of marketing facilities

The program will insure adequate guidance for new pond development and management in areas selected by the project technicians

2 Subproject Organization and Implementation

Subproject supervision will be the responsibility of ther)irectorate Ceneral of Fisheries within the Department of Agriculture Provincial production supervisors (PPS) willbe appointed in each province and they will be responsible for work plan development issuance of instructions to field staff and program evaluation and modification

Close participation will be insured with the Bank RakyatIndonesia in order that loan financing may be sound and available for capital development and that operating capital requirements maybe fulfilled Additionally the project will cooperate withlocal governmental officials to insure land use rights and the organization of fishery associations Marketing responsibilityis assigned to the private sector which to a large extent is already in place but continual cooperation and advice is required from the subproject staff and advisors to insure an expansion of its capabilities

3 Relationship of Outputs to Inputs

luring the project preparation stage several conclusions were reached regarding changes that were necessary if production was to increase significantly These conclusions are listed be low

a Production brackishfrom ater ponds is still below

full potential

b Traditional systems and culture are still in use

c Farmers skill and scientific knowledge of brackish water pond management is still marginal

d Farmers have limited finarcial capability

e The fishery extension service does not have enough manpower nor skill to conduct adequate demonstrations for fish farmers

g anagement of ponds land and labor is not efficient

h The design of ponds and canals can be improved

i Facilities for and availability of production factors (labor fertilizer pesticides and fry) are not stable

In summary these call attention to a lack of technology introshyduction and organizational and physical structure within the)G c for program implementation marketing expansion and supply of agro-iputs

The project technical assistance input is aimed at training of project staff and tambak operators and the introduction of miethodology and program development including establishment of a continuing relationship with the credit and land tenure organizations Commodity inputs are directly related to the provision of equipped facilities for demonstration and trainingactivities The more formal element of training is aimed at institutional development in order that the Indonesian staff may stand alone and continue the expansion program This projectwith a three-year life will provide the DGP with programstrained staff and the capability of continuing the task needed to bring all the tambak operators in the area into full production

4 nd of Project Status

virst and foremost the project will establish programs and trained staff and facilities with which the DCF can continue a rational program of expanding the technology and thereby contrishybute to increased economic and social benefits to the remaining137750 hectares of existing (12300) and potential (125450)land of the area These will include an established dynamic policy on land tenure and credit 58 trained staff and an increase in the two-year period of approximately 4610 tons of marketable fish products

D Summary Findings

Mlission reviews including the Auburn University technical and economic analysis indicate the following

1 The project is technically feasible

2 The iiiternal rate of return is very favorable both to the farmer participant and the nation

-he roject caters to snall tarmers and enhances weoen s rile in the COiunity

4 The social and political environment is positive and should lead to a successful project

5 The GOT has provided for the necessary inputs and the impleshymenting agency has the administrative structure to insure a successful project

6 The implementation plan is feasible

7 The project meets all applicable statutory criteria and

S The project is considered by the Mission to be high onits priority list and recommends it be expeditiously approved

Project Tssues

1 Issues addressed in the PRP (page 14) were as follows

a) I ratios for typical farm operations within the projectarea h) internal rate of return for the project as a wholec) project management and administrative capabilitiesd) existence of any disincentive resulting from CO policies(fertilizer settlement marketing and credit) and e) technical and economic feasibility

a) B ratios were found to be favorable At a 157 discount rate the F ratio for the farmers for a change from anbutemediate level of technology to intensified level Ais 154 For the extensification program the BC ratio forintensified level A is 112 at a 15 discount rate

b) 7inancial and economic internal rates of return are computedat over 100 for the intensification program and 35 for the extensification program

c) Project management and administrative capabilities arediscussed in section IV A of this report Reviews of the number and quality of staff show no net deficienciesTraining is required an will be provided for in the projectWith the exception of 33 new high school graduates (TIAs) allrequired managerial and technical staff are currently employedand available for project work

d) COT programs that received attention during the feasibilitystudy were fertilizer settlement credit and marketing

t Ii I t 1975 fish farmL rs 7ould not Ise-- fort i-Z on the frcee market ecent negotiations have otained a riulins that fertilizer would be made available to fish farmers in the free market at Rp120 per kg It is that rate which was used in the BC ratios and found to be feasible In addition there will continue to be a leakage of fertilizer from the subsidized BIMAS program (Rp60kg) to the fish farmer sector

The settlement issue is not relevant to the intensification program as all lands have titles or land-use certificates The extensification efforts of the GOIs to which this project will provide some support and the infrastructure for future expansion were found to be quite rational Both provinces have programs that address the problem and set limits to the lands obtainable In Aceh under the Adat system the governiient is issuing to settlers land-use letters that are accepted by the BMl and limits are set at five hectares per settler In orth Sumatra certificates of land ownership can be obtained for vacant lands for up to five hectares upon the payrent of administrative charges of approximatelyIll000 per hectare In both provinces land cannot be ohtained untilafter the area has been zoned for fish farming All such areas are presently located in mangrove areas

Marketing was surveyed and not to be a limitingfound factor in the early stages of the project and problems anticipated later are to be addressed by short term consultants In North Sumatra three large private processing plants are operatingand have subitted plans to commercial banks for expansionAceh has in the past marketed its shrimp through the North umatra processing plants but at present is experiencing difficulties in selling its products due to an oversupply of shrimp caught in the Nalacca Straits The fish farmers have switchndi from growing large shrimp (6 months) to the productionof small shrimp (4 months) for the local market This does not appreciably affect the iA ratios for the farmers as larger iuirbers and shorter time practically coripensate for reduced prices There also exists a proccsLn plant in Aceh province that is at prosent not function ing but the planthas apiied For additional resources to reenter the market I dditioially there is pending a feasibility study of a plant near antda ceh that seeks entry into the markcet 1both of these operations and the local commercial banks who will provide loan funding for the activities need technical assistance the project will providle

The is not considerin entring the inarket and isa11cvin th private sector to operate in a businesslikenman-er ocal arkets are functioni-lt fer nilkfish ani small shrimp and little help is needeol here Consumptionin the t wo provinces is still below the national averageAdit onally the area is undergoing petrochemical industryexpansion and this new demand during the construction phasewill also have to be met

The project cannot succeed without a ine of short terminvestnent and operational crelit for the tambak owners operators During GOI FY 7475 intensification and productioncredit programs were operational in North Sumatra and in Aceh These programs were reviewed by the project development team and found to be well organized and administrated The projectestimates a demand for credit for the first and second yearat 32946472 This program has been negotiated between the 7irectorate General of Fisheries and the BT and found to beimplementable See the GOT project request for confirmation of this acceptance

e) The technical and economic aspects are covered in sections III and TII B of this paper

2 TA gt 073443 (PRP review) addressed the following issues

a) project not clearly directed to smaller fish farners b) cost and return of brackish water pond not clear c) costs of technishycal assstancc confusing d) need detailed discussion ability of GC1 to ana o e project and potential for replication elsewheree) status of existing packages of improved practices and f) outtpt targets seem optimistic

a) The present ownership records of existing tambak in Aceh shows that 5562 licensed fish farmers are farming 13912hectares with an ave-i-age holding of 25 hectares per farmerA 33 kecamatan sample of the complete list of farmer projectsestimates that the 727 of the farmers with over six hectares own 2697 of the land The remainin 5161 farmers hold l017C hectares of land with an average ofholding 197 hectaresOne of the project purposes is to provide the infrastructure for Izitor expansion The COT hopes to bring an additionalSO30 hectars into production within five years and with new farmers averaging 25 hectares At that tim the percentageof holling over six hectares will drop t) 27 holding 9 of theland Addhitionally the Di ten-year target includes an additional 29101 hectares andat that time the percentage ofholdings over six hectares will be 1Irepresenting 5 of the lands

- 9shy

Vile tailed lists of ta1 ak oners are not available for Torth Junatra CI employees kw le2 able ith the area state that there are very few ldins n c o six hectares in the province and that the province is holling the liit for extensification to five hectares per family

Techaiical studies inlicate that 25 hectares is operationally a family-unit tambak This fully employs the farm family ancl requires only minimal hired labor whichunder present systems of management is largely traded with neighborsT he hired labor factor is used at harvest time During intensificarion the farm family will hire labor to increase production as soon as possible

The project is directed to those farmers holding under six hectares for two reasons First because equity is an expressed concern of the GOI other donors and the USAID Secondly because those holding over six hectares already have access to capital for expansion and field studies indicate that they are investing and using some new technology The Mission feels that the project participants with an apparent average holding of 197 hectares are a valid small farmer group that need help and that this group will be responsive given the availability of the factors of production that the project orients directly toward them

b) -ost and returns are favorable and discussed in section II B of this paper

c) Figures containel in the Pl logframe were clearly in error Technical assistance is progranmed at 48 manmonths of full time assistance and 12 manmonths of short term consultants

d) The Directorate Ceneral of Fisheries is one of the most able agencies of the GOI from an administrative standpoint It is dynamic and delegates authority to its divisions and field staff In Jakarta the head office is well staffed in the administrative area and its technicians are receptive to new technology Two years ago the Directorate General recognized certain weaknesses in the headquarters staff and instituted programs of overseas studies to correct these deficiencies It also invited donor assistance while it was training its staff At the present time it has 22 staff members in academic training abroad and the Directoshyrate eneral of Fisheries has ten technical assistance pershysonnel from various other donors working in Jakarta

-At the province level the departments ar2 ielI staffed by collegegraduate staff Aceh has nine and North Sumatra has eleven

One of these graduate staff in each province will be assignedfull time to manage the work (PPS) These individuals are scheduled for short term training in the Ohilippines where the technology to be used by the project was first developed prior to its being Indonesianized at Jepara

There are presently some 180000 hectares of brackish water fish pond culture in Indonesia and the Directorate General of Fisheries estimated an additional 600000 hectares of land are suitable for this type of activity Approximately125450 hectares of the latter area are Acehin and North Sumatraandat the erd of the two-year project 13300hectares of existing tambak will still require intensificashytion While this project is targeted at some 4800 hectares of landi in Aceh and North Sumatra it has the second goal of developing physical and organizational infrastructure in place to continue the intensification of the remaining existingtambak lands and expansion to other new lands The GOI would like to achieve expansion to approximately 59600 hectares in a ten-year period This in itselfwill be a large taskbut does represent spread effect that is directly related to the project Additionally there remains the probability that administrative programing and technical knowledge gained in this area will be considered when tackling the remaining potential lands in this and other provinces

To reach these goals would require intensification and extenshysification of approximately 7190 hectares per yearand maybe ambitious Project design estimates that a farmer will be given guidance for a three-year period and that the PFDU and TIA farmer participants will be staged as follows

P F ) TIA

Year Total New Total New 1 1600 ha 1600 ha 100 ha 100 ha

2 3200 ha 1600 ha 200 ha 100 ha

3 4800 ha 1600 ha 300 ha 100 ha 4 4800 ha 1600 ha 300 ha 100 ha

From this dateone can see that with the programmed resources of eight PFT)Us and 40 TIAs some 5600 hectares can be added

to the project each year without unue stress rho are would rt-quire some 2240 far alnilv 1lIrticilants ii this figure doos not present problens IncIeasel credit roquiireshymients are shown in Table I and are not consiWered excessive

If the C i continues to seek its ten-year goals it would require no additional PFDUsbut would require approximately ten more TIAs That in itself would not be a problembut credit availability might be

Aceh has five field extension agents (TIAs) and North Sumatra has three All these employees will be given additional training at Jepara and will be employed by the project full time An additional 33 agents all of whom hold fisheries high school certificates will be employed by the GOI under contract arrangements trained at the PFDUsand assigned to the project on a full time basis

The iiission feels that the Directorate General headquarters and field staff have the capability of administrating the project with technical assistance and that the physical and organizational infrastructure in place at the end of the project will be able to handle future expansion activities at the rate of 5600 hectares per year

e) The package of technology presented in section III A of this report is a combination of knowledge gained from the Ihilippines andi two years of trials in Jepara in South Sttlawesi and in Java Additionally the technology was field tested in Aceh and North Sumatra during the past year and has proved effective and acceptable to the local fish farm owners

f) AIDIs comments on output targets being optimistic can be interpreted in two ways Firstly that the farm production is opti mistic or secondly that the project target for fish production increase is optimistic

Addressing the first interpretation farm yields are projected at 600 kg of milkfish and 300 kg of shrimp under intensificashytion Under intensification yields were computed at 1300 kg inilkfish Yields on ponds at Jepara still under construction and less land waterwith favorable and conditions under intensification A have been 1200 kg per hectare Additionally in the province of Aceh the feasibility team had tlie opportunity of interviewing the owner of a private company enpaged in fish farming with holdings of 52 hectares

- 12 - Table 1

__ _ntensi catieno 2r]it (p 009 __)e3r e Lands Total i tirin arvs Total apital cpay-ient of jperation a (Cumulation) 2ait -ny re IL lo (Cumulation) it

1 0 17100 900 0 900 2 0 17100 3900 0 4300 795014 50000 892855

1700 1 00 3 -00 0 8700 p97720 778300 1185370 4 1700 20500 3900 0 12600 1023520 812040 1717380 5 1700 22200 3900 0 16500 1100190 383440 2222375 6 5000 27000 600 0 17000 830300 323960 2332490 7 5600 32300 1700 18800 1020360 418560 2565260 3 5600 38400 1700 20500 1213920 608040 2810580 9 5600 44000 1700 22200 1402080 583120 3030300

10 5600 49600 5000 27200 1431360 996720 3712800 11 5600 55200 5600 32800 1431360 1080830 4477200

33100 55200 32800

Each ha each year

- 13shy

an -5 ol f rI

yfigu esthe inr oted Ln the iinc ira and eci~~i

colp tations are realistic

Adclre sinV the second interpretation the project work planscall for the staged introduction of land at the rate of 00 hectares the first year and 3900 hectares the second

year Phis amounts to an accumulation of 4800 hectares during the life of the project and allows for a break in period prior to reaching full capacity starting in Year 3 of 5600 hectares per year If these targets are achieved iL is predicted that the project production goals will be reache- The Iission feels that this is not a heavy work load for the agents and the PF)Us and that it is reasonable to expect that the goals will be met

r Future evelopments in the Fisheries Sector

This project represents USAIDs initial efforts to assist the GOI in Ievelopimtnt of the fisheries sector Recognizing the potential0 an estimatel 600000 ha of forlaud suitable brackish water ponds plus au undetermine area suitable for fresh water ponds ~ T considers this project the first discrete increment of

isLin e to i sector with which we may choose to develop continuing or additionll project aid

he project described herein will emphasize intensified productionfrom existind ponds with a secondary emphasis on providing a baseFor future -tensification USAID assistance in future years maybo mrited in additional project increments in the same andor

(Offrentgeogiraphical areas of the country

- 14 -

II Project Background and Detailed Description

A Background

Brackish water pond culture has been practiced traditionally forcenturies in Indonesia and particularly on Java It was inishytiated at least 600 years ago as mangrove swamp fishery usingtraps Gradually the mangrove was removed dikes were conshystructed ponds built and finally the custom prevailed ofstocking the ponds with milkfish shrimp and other fingerlingscaught at sea

Background papers provded by the Directorate General of Fisheriesindicate that there are at present an estimated 180000 ha ofbrackish water ponds in Indonesia mainly distributed along thenorth coast of Java South Sulawesi and Aceh It is estimatedthat the area of brackish water pond fish culture could beexpanded up to 600000 ha or approximately lY4 of the existingcoastal area of Indonesia

From 1969 through 1973 collective brackish and fresh water fishproduction increased by an annual growth of only 23 The probshyhble causes of the brackish and fresh water fish production stagshynation are 1) aquacultural fisheries have reached a plateau withthe use of traditional technology and new and more productivetechnology is not being adopted and 2) removal by capturefishing is at or near he maximum sustainable yield in natural waters

During Repelita I (1969-1974) the Government of Indonesia concenshytrated its fisheries efforts in 1) the area of concession fishingof its sea and the direction of this product to domestic andforeign markets 2) the adaptation of new brackish water methoshydology to Indonesia using the vehicle of a UNDPFAO project atJeparB Central Java as a base of operations and the introductionof credit to fishermen with an IDA project using the Bank RakyatIndonesia as its implementing arm and 3) the building of astaff base through the use of local universities and secondaryschools for the extension of technology to existing and potentialbrackish water fish farmers

Aceh and North Sumatra were chosen by the Directorate General tobe the first in a series of project sites where packages of reshysources would be brought to bear in concerted effort to increasesmall farmer income and brackish water fisheries production TheDirectorate General in late 1974 prepared a paper entitled theBackground Information and Project Idea of Brackish Water Pond in

Aceh and North Sumatra and asked AID to appraise the idea In November 1974 USAID obtained the services of Dr H R Schmittou USAIDPhilippines and the international Center for AquacultureAuburn University to conduct a technical survey of this area His report was largely favorable and a PRP was written and transshymitted to AIDW in January 1975 In June 1975 the USAID employed a team of consultants from Auburn University to prepare an operational plan for a grant project in the area completewith a set of preconditions and recommended actions

Attached is a grantees request for assistance for the project See Annex F

B Detailed Description

The project site comprises four kabupatens on the north coast ofAceh and three of the northern kabupatens of North Sumatra proshyvince InAceh there are presently some 16498 ha of existing tambak and there exist another 75450 ha of potential tambak This area is considered a fertile ground for intensification work North Sumatra has a limited area of tambak (1100 ha) but has a potential area of 50000 ha This area needs a broader understanding of known production technology and work plans and a demonstration of that technology before it can proceed in area expansion

The subproject is directed at intensification work in Aceh and North Sumatra and program development and extensification demonstrations in North Sumatra

The sector goal is the increased agricultural production through technology introduction and intensified extension activities

The subproject purpose is to increase brackish waterinlandfisheries production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which area expansion can take place The end-of-subproject status is quantified in terms of trained staff existing demonshystration ponds infrastructure existing and functioning and increased production of approximately 4610 tons from intensified tambak area representing approximately 4810 ha of the area of existing tambak

It is planned that nine DGF staff will be trained at the MSc level and that these men will represent the core of the headshyquarters and provincial organizational and physical infrastructure

- 16 shy

for future expansion 58 staff will be trained in the Philippinesand at the Indonesian staff training school at Jepara and that these men will function during the life of the project and on future intensification and extensification efforts eight demonshystration ponds (DPUs) will be developed in the first year andbe operational during the life of the project and with modifishycation in future expansion efforts and that commodities and equipment will be in place for the life of the project and used on future activities Technical assistance is part of the AID inputs and will function in planning guidance infrastructure development and technical on-the-job training

During the subproject design stage programs for fertilizer supply were developed credit requirements were considered and programmed and budget requirements were identified and proshygrammed

A final Logical Framework Matrix is attached as Annex D

Site investigations show that factors of production such as land climateand raw material are optimum in the area and willrespond to intensification effortsthat the farmer is profitmotivated and will respond to new technology to enhance his standing in the community and provide for his felt needs that the staff of the provinces staff need training and once theyreceive it and are equipped will transmit the knowledge to the tambak operators that the private sector is profit motivated and will respond by expanding this present base in processingand marketing the product and that the Local demand for the product exists for milkfish and small shrimp and that the largeshrimp will move in the world market It is also assumed that once the output of reaching 27 of the existing tambak operatorsis obtained a continual spread effect will also be obtainedwith continued extension effects to other farmers in the area

- 17 -

II Project Analysis

A Technical

1 State of Production Skill

Brackish water fish ponds in tropical Asia concentrate mostly on milkfish and shrimp productionutilizing small fish or fry originating in the sea Ponds built along the coast are filled using natural tidal actionand then stocked with the desired species which are allowed to grow until large enough to market This type of fish culture appears to have started in Java several hundred years ago and is now widely practiced in Asia especially in Indonesia Philippines and Taiwan

In the most primitive form a pond is simply opened to fill allowing whatever fish might come to enter and be trapped The fish are then held for several months sometimes up to a year without further attent-lnand then the pond is drained and the resulting fish harvested This type of culture seldom produces more than 200-300 kgha total fish per year though inputs are minimal

More sophisticated production systems such as stock manipulation and pond fertilization when practiced result in 500-1000 greater yields Government statistics report average annual brackish water fish pond yields of approximately 334 kgha for Indonesia 570 kgha for the Philippines and 1600-2000 kgha for Taiwan Almost all of the production is milkfish though incidental shrimp yields also make an important financial conshytribution to the value of the harvest

The higher average yields in other countries are a direct result of more sophisticated technology High productions in Taiwan are obtained in spite of a cold winter season during which fish do not grow The Philippines is in a typhoon belt which hampers fish production There selected operators are achieving proshyduction levels approaching those of Taiwan Recent production trials using heavy fertilization at the Jepara Project have resulted in milkfish yields representing a production rate of 1200 kghayr There are reports of productions in Siouth Sulawesi Province ranging from 800-1500 kghayr as a result of fertilization pest and predator control

Though current brackish water fish pond production in northern Sumatra (490kghayr) is above average for Indonesia it still is much below the potential Fish farmers in the provinces of Aceh and North Sumatra where most of the tambaks on the island

- 18 shy

are located have little access to the knowledge they need toincrease production There have been constraints such as thelack of fertilizer for use in fish ponds On the other handclimatic and land conditions in the area are very favorable for tambaks Besides the existing 17598 ha of tambaks in thetwo provinces there are more than 125450 ha that could be developed into tambaks

Conservative estimates of production response for various inputshave been made based on experience from those places wherethese inputs have been tested and applied These estimates aregiven and the resulting impact is analyzed in the economic section

2 Recommended Technology

The specific and tested techniques which if followed in tambakoperation would give high production may be summarized as follows

a Fertilization Currently little fertilizer is used in northern Sumatra tambaks and what is used is mostlylow quality cow dung or diverted chemical fertilizers intended for rice production Government policy has been to subsidize the price and direct fertilizer to rice andcertain other annual food crop production because of the recent world shortages and dramatic cost increases Recent policy changes have made fertilizer available to tambak farms at Rp120kg (unsubsidized)

The use of limited quantities of high quality organicfertilizers such as night soil or chicken manure canbe verj effective in fish ponds However there is noapparent source of significant quantities of these materials in northern Sumatra Poultry houses and animal feedlots of any size are practically nonexistentas areseptic tanks or a honey bucket system for collectingnight soil Field-weathered cow chips might be gatheredfor fish pond use though their benefit would be marginalThey are however programmed by the project due totraditional feelings on the subject as farmers feel theyimprove water holding capacity of the soil and save fertishylity

Concentrated chemical fertilizers are also extremelyeffective in stimulating natural food growth and the

- 19 shy

resulting fish production in fish ponds Of the three elements (NPK) common in fertilizers phosphorus appears to be the most critical in fish ponds Nitrogen also may be beneficial but potassium has not been demonstrated as essential Multiple applications of N-P fertilizers in a ratio of about 21 weight provides a constant nutrient supply in the water Urea (45 nitrate) and triple superphosphate (46 phosphate) are the forms commonly available in Indonesia and should be applied approximately eight times per year depending on the response and draining schedule in the tambaks A total of 250 kghayr for these two fertilizers should keeppond fertility at a high level

A key feature of tambak management with a fertilization scheme is to hold the rate of water exchange to a minimum This reshyquires that dikes be maintained in a good state of repair to minimize leaks and that water fluctuations such as are now common to capture shrimp fry with the inflow be avoided It is also desirable to put the fertilizer on a platform or in a perforated container in the water off the bottom to be sure the elements go into solution and that they are not chemicallybound by the soil so readily This system also provides for the slow solution of the elements over several days which also increases its efficiency

b Stocking Use of fingerling milkfish for stocking the growing pond increases production in at least two ways First fingerling survival is higher and more consistent than that of fry Thus stocking with fingerling better assures the operatorthat the proper number of fish will be present to utilize the expected food supply Second growing space in the pond is used more effectively with fingerling stocking Depending upon the size of fingerlings used a growing period of 90-120 days will produce a desirable market-size fish (300 gm) Stocking fingershylings can produce three crops per year instead of the two which are normal under the traditional fry stocking plan Four crops per year can be obtained by rearing the fingerlings to an even larger size before stocking in the growing pond Fingerlings for stocking can be grown by the individual farmer for his own use or they can be purchased from a nearby fingerling producerGrowing fingerlings fof sale can be a profitable enterprise for operators who have the necessary pond space along with the knowledge and skill

c Use of Pesticides Mollusca (snails) compete with milkfish for bottom food supplies Wild fish enter the nursery transhy

- 20 shy

sition and growing pondsto prey upon the milkfish or to comshypete for food and space Most wild fish should be eliminated with powdered derris root before stocking with milkfish snails can be killed with Brestan (Triphenyl tin acetate) where they are a problem Both products are available in the projectarea By applying these pesticides as needed better survival of the stocked milkfish results and the available food supplycan be consumed by the milkfish or shrimp instead of by competing organisms

d Minimizing Losses During Handling Stress placed upon fryand fingerlings during collection transportation and stocking may cause injuries which temporarily slow growth or cause mortality Under some conditions a marked change in salinity or temperature between transport water and receiving water willimpose stress Use of proper collecting and transport equipmentand measurement of salinity and temperature of the receivingwaters before stocking fry or fingerlings will minimize these stresses and get the stocked fish off to a good start in the growth cycle

e Physical Improvement of the Tambak Construction standards for many existing tambaks are poor Ponds may be too shallow too large for effective management or lack ar adequate water supply Lack of bottom leveling makes draining slow or imposshysible Inadequate gates make water distribution slow or inshysufficient Narrow dikes readily develop leaks which result in entrance of wild fish (often predators) and loss of shrimpmilkfish and fertilized water Presence of stumps or other obstructions interfere with fish cultural operations and presence of islands within the pond reduces the productive area and provides a shelter for fish-eating birds or predators such as otter A minimum standard for physical development of a tambak might include main and secondary canals wide and deepenough to supply water and drain all the ponds A one-meter tide fluctuation is probably the minimum which can permitnormal tambak operation Tides in the project area have a rangeof approximately 3 m Dikes with a 15-3 m top width and with a 21 slope and 05 m freeboard above the highest tide are desirable A minimum depth of 0cm in the nursery and transishytion ponds and 30 cm in the growing pond are desired The pondbottom should slope gently to the channels and the outlet gateGrowing trees on the dikes develop root systems which ultimateshyly produce leakage and increase dike maintenance Planting a low-growing grass which will develop a sod to minimize erosion

- 21 shy

frcun wave action and rainfall can reduce the wo1-J of vbu1Idl n the dikes Subdividing large ponds or conirling those too small for efficient operation will make better use of labor and minimize time involved in harvesting after fish are market size If a pond can be readily drained and holds water well all asshypects of management can be applied with more efficiency Of particular importance is provision for each pond to be filled and drained independently Water movement from pond to pond is incompatible with use of modern aquacultural technology

3 Transfer of Technology

The willingness of farmers and government fisheries personnel to adopt modern technology is apparent However it also is apparent that this technology is not available in the targetedprovinces nor is there an effective system in place for transshymission of the technology to producers To overcome these deficiencies this project would create a system of eightProvincial Fisheries Development Units at the kabupaten level five in Aceh Province and three in North Sumatra These PFDUs would be staffed by DGF personnel and be directed by a Provinshycial Production Supervisor (PPS) who would be assisted by an American advisor Each PFDU would consist of a model 5-7 ha fish farm created from existing tambaks acquired by the DGFeither through lease or purchase Stationed at each PFDU would be several Tambak Intensification Agents (TIAs) whose job itwould be to assist individual farmers increase production A chart giving this organization is presented in Annex B2

There are more than 350 DGF personnel now employed in these two provinces Only a few (19) of them have post-high-school fisheries education so it will be necessary to launch a training program for people assigned to this project To get the programstarted the two PPSs will be be selected and sent as USAID partishycipants for three months training with the Aquaculture Production Project in the Philippines In this training they will learn both the technique for intensive brackish water pond managementand the methodology of outreach programs directed to fish farmers

At the same time a group of PFDU staff will be identified and undergo a similarly directed three-month training course at the Jepara Project A suggested course outline for this training ispresented in Annex B3 Expertise for giving this program should be available within the DGF including technical staff at the Jepara Center Facilities at the Jepara Center include approxishymately 80 ponds classroom and labs and dormitory facilities for

- 22 shy

both men and women The universities also have some resources that could be tapped for the training However if necessary TDY out-of-country assistance could be procured by project planners

Upon returning to their province of assignment the PPSs and PFDU personnel will locate suitable sites and establish the PFDUs in model operation A second group PFDU staff would undergo training at Jepara shortly after the first When finished they would report to their units and offer training to the TIA team assigned to the units Within one year each PFDU should be offering at least one farmer training session each month using station facilities and supported by contacts made through the TIAs Overall there would be 40 TIAs represhysenting about one per 300 ha of existing tambaks The responshysibility of each team would be to 1) collect baseline informshyation on the amount and methods of existing tambak production in its assigned area 2) assist fish farmers increase production through literature handouts illustrated lectures and demonstrations personal contactand farm visits 3) assist farmers prepare applications for bank loans 4) encourage farmers organizations and help to strengthen their function 5) introduce more efficient gear and better handling methods to fry collectors 6) evaluate the success of its work and give feedback to the DG1 on the needs of the fish pond industry The PPS in addition to having responsibility for the overall function of the PFDUs and TIAs would work with governmental and industrial planners to insure that credit fertilizers chemicals and fry supplies were adequate to support fish proshyduction efforts in the province He would also be responsible for developing literature for distribution to fish farmers and for mass media presentations

USAID would also contract for two advisors and 12 months of TDY consultants to assist the project The advisors should undergo a 16-week language training course at the Foreign Service Institute in Washington DC or a similar courseprior to departure One advisor would be stationed at Medan in North Sumatra and the other at Banda Aceh in Aceh where for 24 months they would assist the DGF in implementing this project The contractor would also serve as purchasing agent for equipmentwhich will be purchased for use in the project as specified in AnnexB 1 Table 7 Up to 12 manmonths of in-country consulting would also be contracted which would address specific problems of fish production marketing and infrastructure planning needed

- 23 shy

by expanding production Looking to the long term need for technically trained manpower within the DGF in aquaculture an additional four participants would be sent for two years each either to the US or the Philippines for post-graduate aquaculture training Upon return some would take over the work of the American advisors and participate in national planning for future fisheries development Participant funding would also be used to complete the support for fisheries partishycipants already under training in planning and economics from the DGF

4 Discussion of Constraints

a Credit Intensification of tambak operation will require credit The BRI serves as a credit source for the agrishycultural sector in Indonesia The GOI insures the bank against losses on long term loans The bank hac funds availshyable for both short term (one year) operating capital and and for longer term (five years) investment capital The terms on short term credit are similar to short term credit loans in other areas For intermediate term credit the bank charges 12 interest and allows one year of grace before repayment begins For tambak intensification and extensification the credit repayment period is four years Typically short repayment periods are used for depreciable assets The loans are not extended and the bank holds a first mortgage on the land Repayment of capital investment in such a short time period requires substantial net incomes from tambak operations In some areas the benefit-cost ratios are excellent and the returns to family labor are high however loan repayments require the family to earn additional income from off the farm for subsistence Many tambak operators or potential operators are willing to receive a low level of spendable income for the four- or five-year life of the loan however a family-size tambak requires full time family labor

With longer term loans or time-phased loans over a threeshyyear period more tambak operators would be willing to reconstruct tainbak for better water control Production from reconstructed tambaks is increased by a factor of three over traditional production Using operating capital only production can be doubled however a high degree of manageinent is required

The optimum size of tambak unit (25 ha) was determined assuming the existing repayment schedules for credit will exist during the life of the project With the optimum size of tambak substantial incomes will be gained by some tambak operators following the repayment period of credit however the operators income will be substantially lower during the loan period Optimum tambak size and loan phasing was detershymined on the basis of spendable income received by tambak families during the project life

b Refrigeration and Transportation Requirements Milkfish are marheted fresh smoked or dried in the project area Over 90 of the current production is transported directly to local markets and sold fresh the same day or the followingmorning The fish are harvested from the pond placed in baskets without ice and transported to market The tambak operator may sell to a collector at the pond site or transport the fish directly to market

Within tambak areas the ponds are located adjacent to each other with narrow dikes Excepting the few tambaks located on access roads the harvested fish must be transported by carrying pole bicycle or motorcycle to the nearest road In some areas the nearest surfaced access vehicle road is more than ten kilometers from the tambak During the rainy season marketing fish requires more labor movement bybicycle may involve three people to push the vehicle to the access road

Shrimp production is marketed for local consumption and for export The shrimp are separated and the larger are sold to shrimp processors while the smaller are retained for local use

The methods of transportation are similar to those for milkshyfish for local areas however for export sales the shrimp are iced and transported to Banda Aceh Lhokseumawe or Medan The main road from Banda Aceh to Medan is under construction in several sections and presently requires 18 hours to travel During wet seasons portions of the road could be impassable An alternate route could be transported by boat to the landing at Belawan (North Sumatra)

Milkfish fingerlings fertilizer and other inputs to tambak operations must be transported into tambak areas Since all

- 25 shy

tambaks are located in tidal areas the feasibility of boat transportation should be investigated by a short term marshyketing specialist The ports and landings have ice facilities and ice could be transported into the area Icing the catch immediately after harvest would retain quality and allow shipshyment to distant markets Boats are also used to transporttambak inputs into the area and in the process of transporting harvest

The refrigeraton plants in both provinces are presentlyoperating at less than capacity A substantial increase in shrimp production from tambaks in North Sumatra could require even additional capacity in that area One plant in Medan is presently expanding and will have sufficient capacity for anyprojected increases in shrimp production from tambaks during the project period

c Road Requirements In future tambak extensification proshyjects the main canal systems should be designed as transportashytion systems In existing tambak systems the dikes and existing roads must be used During intensification proceduresthat involve reconstruction of facilities the dikes can be widened and flattened for easier access by bicycle or motorshycycle The amount of increased production from tambaks will be phased throughout the year and will provide additional year-round employment without causing excessive strain on the transportation system at any specific time period As proshyduction increases more permanent access into the tambak areas will be required Many areas are now accessible only by foot Some relatively simple briges sufficient to support bicycles or motorcycles loaded wilu baskets of fish would improvemarketing efficiency These bridges could be built by local fish farmer associations as a civic project The cost of hard surfacing roads into tambak areas would be prohibitive when considering the economic benefits derived Boat transport duringthe rainy season would be more feasible and represent a much lower cost solution

d Marketing Marketing of milkfish and shrimp in the two provinces is relatively simple in concept The producer can sell to a collector (middleman) sell to a retailer or sell directly to consumers in the local areas

Under prevailing market conditions the majority of the proshyduction is sold to middlemen who arrange for distribution of the

product to larger tcwns The wholesaler will distribute theproduct among local retailers and ultimately the productreaches local markets and the consumer While the productmay pass through three or more hands between the producer and consumer the tirae period is very short A tambaks supplyof milkfish can be harvested in the evening and sold the folshylowing morning

The method of marketing has been established by custom andmaintained by convenience Near perfect competition exists at the producer and retailer levels the intermediate levels appear to approach a market dominated by a few buyers where abuyer has an area and tiie seller has limited choices between middlemen buyers Few producers have sufficient production toinfluence price or volume of an individual middleman No legalrestrictions exist to prevent a tambak operator from direct selling in the market however the costs involved for a limited volume of fish do not warrant this marketing approach

Under the prevailing system the middlemen are able to extract most of the income resulting from short run increased demand atthe consumer level or to reduce the costs at the producer level

Fish-farmer associations cannot legally serve as marketing agentsfor fishermen However within the context of a fishermans association information service to producers can time productionand harvesting to ootain maximum marketing leverage Producers can enter into informal agreements to sell directl to retailers in larger cities As the associations evolve more formal arshyrangemcits between associations within an area can develop

With proper coordination production can be staged to supportdirect sales in the lnarLt or markets The associations canarrange with one wholesaler to handle the entire volume of fish or rent space for direct retail sales The TIAs with assistance from short term marketing specialists can assist the farmer associations in examining the marketing options

e Land Ownership Three levels of land ownership exist in theproject area private adat (communal lands) and governmentalOnly the latter two present special problems For loan funds todevelop or improve tambaks the credit agencies require a firstmortgage on the land In order to obtain a first mortgage thetambak opdrator must have a land certificate On adat landsthe property is held in common and a special letter from the

- 27 shy

chief official of the adat is necesssry to estnblish l earland right-of-use and holding for the operntr lroblens can arise in any adat area when some individuals wish to use credit to improve operations while other members including the chief do not wish to relinquish use control of the land At the present time the bank is accepting for collateral letters stating use rights to land The TIAs will have to work veryclosely with the adat leadership in these areas in order to clearly distinguish the benefits to be gained from intensifishycation

In areas where government land is available a land certificate is granted however the recipient must agree to develop the tambak under land use regulation under the supervision of local fisheries officers The TIPs can work closely with new owners of developing tambaks in order to speed the introduction of new techniques

f Fertilizer Supply Intensification and extensification require inputs of fertilizer Under present arrangements rice production has first priority for fertilizer and receives fertishylizer at a subsidized price During 1974 the subsidized pricewas less than one-third the open market price Under th~se circumstances fish farmers could bid fertilizer away from rice producers at a price substantially above the subsidized pricebut well below the open market price

The ability of fish farmers to bid fertilizer away from rice farmers indicates the rice farmer perceives the gain from the sale of fertilizer to exceed the gain from the additional rice the fertilizer would produce To the contrary some fish farmers are aware that income resulting from using fertilizer will far exceed the cost of the input While the rice farmers logic may be erroneous the fish farmer is correct The marginalbenefit-cost ratio for adding fertilizer and pesticides to tradishytional ponds is about 21

Tambak operation should be recognized as an agricultural entershyprise with the same requirements and priorities as rice productionTambak operators can pay for fertilizer at the market price howshyever as long as a two-tiered price system exists it will be to their advantage to purchase rice fertilizer

g Fry Supply If the intensification and extensification activity achieves the high rate of success which can reasonablybe assumed it is imperative that an ample supply of milkfish fry be provided Presently fry sources along the east coast of

- 28 -

Aceh province supply both Aceb and North Sumatra FisheryDepartment sources report an estimated surplus of 25-30 million at present However if the application of modern technologyto existing hectarage in the two provinces is coupled with newconstruction to bring potentially suitable brackish water areas into extensive production an additional 250-300 million frywill be needed It is believed that application of improvedhandling techniques by collectors and dealers can assure better survival of fry from existing collecting grounds This savingalone will not provide more than a small fraction of the addishytional fry needed Consequently itwas recommended that a milkshyfish fry survey team be provided to make a thorough study of all potential collecting grounds along the coast of North Sumatra The survey team would make collecting trips during a continuous twelve-month period to locate and establish the productionpotential of grounds in North Sumatra To date DGF officers have located one point where fry have been collected Howeverthe duration and extent of the supply is unknown The DGF plansto initiate this survey yet this year The PFDUs located nearest fry collecting grounds could be assigned the study to determine fry losses during collection and distribution and to evaluate promising methods of minimizing these losses where they are of a significant nature

h Construction Equipment While it is possible to construct tambaks with heavy machinery it is no less expensive than using hand labor Conventional bulldozers cannot operate on the swampy ground so a dragline crane on a floating barge is the usual heavy equipment employed In areas where ground canbe dried during the hot season it is sometimes possible to usewide track low-pressure bulldozers Hand labor is as efficient howeverjn terms of overall cost and is readily available The manual techniques for building tambak dikes and water control structures are well understood by local inhabitants and need notbe taught The various project staff will be trained in simplesurveying techniques and equipped with basic equipment so they can help producers plan and know the size of their different pond units Project staff training will also include information for transmission to producers on basic principles of tambak layout and desirable design features such as size elevationsbank slopes compaction and material selection for dikes gatelocation and size requirements pond clearing and leveling etc

Financial and Economical Analysis

B Background Information on Project Area

The 1971 census provides the following information on the popushylation of Aceh and North Sumatra prcvinces (in thousands)

Province Rural Population Urban Population Total

Aceh 1839 169 2008 North Sumatra 5485 1136 6621

Total 7324 1305 8629

( of Indonesia) (75) (64) (73)

From the above it can be seen that 85 of the population in the project area is rural About 76 of the labor force in these provinces is employed in the agricultural sector

The pattern of per capita consumption in the rural areas of North Sumatra and Aceh is shown in the following table

Rural Aceh and North Sumatra 1974 Per Capita Annual Expenditure Pattern

Annual Per Capita Percentage of Population Consumption Expenditures Expending less than this amount

Rp L2000 ($29) 25 24000 15lo 36000 380 48000 570 60000 ($145) 705 72000 795 840oo 87M96000 ($231) 902

Although the definition of poverty is in no way precise AID has used a variety of indicators to delineate that portio of a popushylation which should be considered impoverished Among these indicators AID has used per capita annual income below $150 in 1969 as a measure of who belongs to the poor majority Given the inflation and foreign exchange rate changes that occurred in Indonesia between 1969 and 1974 it would require $245 (Rp102000)in 1974 prices to achieve the standard of living that a per capita

- 30 shy

income of $150 permitted in 1969 It is clear that more than 90 of the rural population in these provinces fall within this definition of poverty Indeed in 1969 over 90 of the rural population in Aceh and North Sumatra had per capita levels of consumption less than $110

Another indicator of poverty is a daily diet that provides less than some minimum nutritional requirement For Indonesia the minimum daily requirement is estimated at 2150 kilo calories and 50 grams of protein For the project areathe calorie requirement is estimated not to be met for the 36 of the popushylation with per capita annual consumption expenditures less than Rp34500 ($83) Although the statistical information necessary to estimate the portion of the population not reshyceiving adequate protein is not available it is clear that this is even greater than the fraction not receiving adequate calories

Other indicators of poverty and the corresponding statistics for Indonesia are

- Life expectancy below 55 years (Life expectancy on the outer islands of Indonesia is 45 years)

- Infant mortality over 33 per thousand (Estimated at 125 per thousand live births for all of Indonesia)

- Birth rates over 25 per thousand population (The birth rate on the outer islands of Indonesia is estimated at 46 per thousand)

Although information is not available that would permit a quantishytative estimate of the percentage of the population in Aceh and North Sumatra that fit the above three indicators of poverty it is clear from the expenditure distribution information given earlier that this percentage is large

As discussed elsewhere about 95 percent of existing fishpondsin Aceh and North Sumatra are located in Aceh The initial conshycentration of the brackish water fisheries program in the project area will be on the intensification of production from existing fishponds with increasing attention given subsequently to expand the area under production Of the existing 16000 hectares (40000 acres) of fishponds in Aceh it is estimated that 40j are producing shrimpusing traditional techniques 35 are producing

shrimp and milkfishusing traditional techniiues ACare proshyducing shrimp and milkfishwith intermediate technology and only 5 are using modern techniques in the production of milkshyfish The costs of production and earnings to the farmers of these types of production are given in Annex B 4

The size distribution of fishpond ownership in Aceh is as follows

Percent of Percent of Pond Size Farmers Hectares Avg Size Pond

0-I ha 358 131 79 ha 101-2 ha 270 181 174 201-6 ha 300 438 376 60 and above 27072 960

Detailed information is not available on the type of production by farm size However based on qualitative surveys of the region it is believed that the smaller farms are using tradishytional techniques and the larger farms are using intermediate to modern technology Using this conclusion a rough first approximation for the distribution pattern of income from fish farming in the project area can be calculated

of Type of Average Farmers Production Farm Size Average Annual Family Income

Per Family Per Farm Member

111 Traditional 79 Rp43300 Rp 9600 shrimp

18i - - 174 95300 28200 108 - - 376 206000 45800 330 - - 376 288000 64000

and milkfish 20 Traditional 96 735000 163300

shrimp and milkfish

200 Intermediate 96 1080000 240000 50 Intensified 96 2640000 586700

- 32 -

Baeed on this distribution of inuome app ximte]y 3(4 of hc

farm familins are earning less than the amoxmt necessary to maintain a minimumly awequate dietand about 74 fall below the $150 per capita income (1969 prices) poverty indicator level

As discussed elsewhere the intensification program will benefitall of the above farmers The extensification program will be structured through its related credit activities and land certishyfication policies to have its primary impact on the poor Farmsin excess of five hectares will not be allowed and the credit program will be designed to encourage family labor and maintain family income at no more than a minimally acceptable level duringthe development phase - thereby encouraging participation in the program by the poorer rather than the more well to do elements of the population

Financial Return to Farmers

Intensification The detailed schedule of costs and benefitsborne by the farmer for intensification and extensification are given in Annex B 4 They are summarized below

Intensification (25 ha farm in Aceh)

(Rp 000)

ItemType of Production

Traditional Shrimp Shrimp

and

Inter-mediate

Intensified AIntensified B Year 1Year 2 Year 1Year 2

Milkshyfish

Investment Costs Secondary Dikes Gates and Screens

0 0

0 0

0 0

92 100

0 0

92 100

0 0

Operating Costs Family Labor 95 97 99 107 107 103 103 Fry fertilizer

etc 0 50 88 253 253 250 250

Interest Costs Capital Operating

0 0

0 8

0 13

23 38

0 38

23 38

0 38

Total Costs 95 155 200 6a3 398 606 391 Gross Sales 138 250 383 772 772 998 998 Net Farm Income 43 95 183 159 374 392 607 Farm plus family 138 192 282 266 481 495 710

labor income

- 33 -

It is clear from the above that projected yields or prices would have to be significantly reduced before intensification would cease to be profitable for farmers Thusprojected yields or prices (both of which are conservatively estimated) for Intensified A would have to decrease more than 25 to reduce family income to the same level as the Intermediate level A reduction of 43 would be necessary to reduce family income under Intensified B to that obtained at the intermediate level At the projected levels of productionthe capital costs of moving to Intensified levels A or B are recovered within one year

In terms of the total family income associated with the above levels of production the two traditional levels of production and the intermediate level provide incomes that are below the AID poverty indicator level The income obtained from tradishytional shrimp production is insufficient by itself to permit a minimally acceptable level of nutrition Intensified A proshyvides income that is 5 above AIDs poverty levelwhile Intensified B provides income that is slightly more than 50 greater than the poverty indicator level

Extensification The summary costs and benefits for the extensification program in North Sumatra are summarized below The data shown here for costs differ from the previous intensishyfication table for Aceh primarily due to the higher estimated cost of fry in North Sumatra Gross sales are based on a projected five year period to obtain a level of production corresponding to Intensified A technology Projected earnings are conservative in that the following analysis assumes no increase in yields beyond Intensification level A A movement to Intensification level B would double net farm income

- 34 -

Extensification (25 ha farm in North SunmtraO

( cax

Year 1 2 3 4 5 6 7 8

Investment Costs

Iamily labor 140 140 113 92 (10 0 0 0 Other labor 0 45 0 0 0 0 0 0Other costs 121 0 0 30 0 90 0 0

Operating Costs Family labor 0 0 27 48 106 106 106 106Other labor 0 26 3 0 0 0 0 0Other costs 0 5 20 99 385 390 385 380

Interest Costs Capital 26 31 38 39 41 27 10 1Operating 0 0 3 15 59 59 59 59

Total Costs 287 247 204 323 591 672 560 546

Gross Sales 69 160 206 325 773 773 773 713

Net Farm Income -218 -87 +2 +2 +182 +101 +213 +227

Plus Borrowings 218 185 113 122 0 0 0 0

Less repayments 0 93 105 109 128 42 149 12

Plus Family labor earnings 140 140 140 140 106 106 106 -)6

Equals spendable family income 14o 145 150 155 160 165 170 321

The financial rate of return represented by the above net farm income (excludingcapital interest changes) is 35 The financial rate of return is over 100 when family labor income is added to net farm income

- 35 -

C Economic Returns and Employment Creation

As discussed above for the intensification program farmer investment costs are Rp192OO per 25 ha farm ($185ha) Of these costs Rp92000 are labor costs associated with digging secondary dikes and RplOO000 are for gates and screens shywhich also includes a significant labor content The increase in operating costs associated with intensification are primarily due to greater payments for fry (mainly cost of labor) and fertishylizer If all the costs associated with this technical assistance projectas well as the related ongoing GOI budgetary expenditures are added to the above investment and additional operating costs for intensification the economic internal rate of return for the intensification program is over 100 As noted abovethis is conservatively calculated on the basis of intensification level A

Farmer investment costs for the extensification program in North Sumatra are Rp771O00 per 25 hectare farm ($743ha) Of these costs Rp531O00 are direct labor costs Rp210000 are for gates (which includes a significant labor component) and only Rp30O00 are for strictly non-labor costs

The economic internal rate of return for the extensification proshygram in North Sumatra is 35 The IRR for extensification in Aceh would be higher due to the lower cost of fish fry The calcushylation was based on earnings from Intensification A andhenceis conservative

The total employment creation due to the intensification and extenshysification programs will be about 1500 manyears in the second year of the program 6000 man years in the fifth year and 20000 man years in the tenth year

- 36 -

J Sccial Analysis

The opinions in this presentation were derived from a study of literature as recommended by Dr Sajogyo of IPB Rural Socioshylogy Department information collected in interviews by the feasibility team and conversations with people from the proshyvince presently working in Jakarta Specific references to the literature were 1) M Sc dissertation Muhammad Amin AzizRural sociology University of the Philippines 1973 Entreshypreneurial Behavior among Acehnese Farmers 2) a case studyby Herman Soewardi 1972 Village Societys Response Toward the Modernization of Agriculture Production and 3) Southeast Asian Studies Vol XII No3 November 1974 Tomoo Hattori Agriculture of Six Villages in Central Thailand and Central Java

a The Project Area

The subproject area is located in Kabupatens of Aceh and North Sumatra Provinces of Indonesia This encompassesthe northern coast of the two provinces The following data is provided to show the place of fish farmers in the area

Total Fish Tambak Additional Kabupaten Population Producers Area Tanbak Area

and Family Existing Potential (1972)

Aceh Province

Aceh Besar 181339 1372 1051 1700Pidie 291026 4473 3530 6000 Aceh Utara 471589 14593 8949 13750Aceh Timur 303632 4590Not identified 2318 54000

by kabupaten 650

North Swnatra Province Deli Serdang 1431633 610 803 20000 Langkat 523212 234 145 14500 Asahan 587348 192 154 12500

3789779 26064 17600 122450

-37-

Participants of the project live in open villages along the coast which are situated on higher ground but within walking distance of the fish ponds They are in the fish production business and are in the cash economy to the extent-that few are engaged in other farming activities They thus sell their fish to buy other food items The population is made up of Acehnese Javanese Bataks and coastal Malays

They operate as family units and consider their loyalty first to the family and then to the community There is little interest in tribal affairs and they are found to consider their religious affiliations and service to the community as demands that must be met

The religion of the area is predominantly Muslim and the people of Aceh are known in Indonesia as being conservative and basic in their doctrine North Sumatra is less conservative but the Muslim religion still is predominant in the rural area

Land ownership is considered to enhance ones status in the comshymunity and this is reflected in the farmers motivations The survey found little evidence to support a non-owner operator condition in the project areas This is not true in other areas of Indonesia where population densities are greater and one finds four different types of holdings in tambak farming

i Operated by the owner and his family with a small amount of hired labor

ii Absentee ownership with the owner responsible for all costs and laborers to do the work

iii Share arrangements with the owner responsible for all costs and the tenant doing all the work and receiving a 50 share of the crop

iv Rent arrangements where Rp25000 to Rp50O00 are paid per year regardless of the number of crops

The decision of the government to open new lands to settlement was well received in the area There is to a degree overshypopulation on some of the existing farms and these farmers are looking for new lands for their sons and also in larger numbers there are deck hands on fishing boats that wish to leave the sea and its poor pay and settle on fish farms These people are largely Javanese and have had prior experience

in fish farming before being displaced by population pressure The settlement plan of both provinces is directed toward emll owner-operator holdings

b Project Organization

From a project administration standpoint little new is contemshyplated by the project The GOI is presently organized on a line staff basis The DGF headquarters in Jakarta has its function of program development and instruction to its provincialstaff as to what where and when The how part of the formula is largely left to the provinces and they are expectedto contribute this at the time of design They are held responsible for implementation and reporting This project is a product of consultants DGF and provincial design efforts Both provinces have sections for sea fisheries and brackish water fishery production the latter represented in the kabushypaten by district officers demonstration stations (PFDUs) and intensification agents (TIAs) Lacking at this time is a program and training and equipment

From a farmer standpoint there is also little contemplated in changing the present system of operations The farmers are largely owner-operators in a cash economy and their production system reflects this fact They are largely unorganized but react to outside information Such information will come throughthe TIAs the PFDUs and the farmers associations The farmers are used to farmer association organizations and they have been used successfully in the past In the project there is a lack of information and it is to this end that the project is directed The how and when of production will be extended and the market conditions will also be provided for the farmers to use in their decision-making process Membership in these associashytions is not compulsory but represents a grouping of those farmers who wish to join (most do) who elect a governing body select a meeting place in the area (usually a coffee shop thatis made available free by the owner) assess their members 1 -3 of their gross sales use the money on schools playgroundsand other social activities provide production information receive visitors and provide (by black board) yesterdays proshyduct (input and output) prices

The project can be replicated in other areas of the province andindeed in other areas of Indonesia It is to the first howeverthat the GOI is looking at this time There is an additional 122000 ha of land in the two provinces that can be opened up

- 39 shy

for settlement and replication of the project principlesBoth provinces have plans for this effort at this time Theyare however awaiting the testing of the technology by the project before launching an extensive expansion effort

Land holdings in North Sumatra are by certificate and in Aceh where community land holdings (Adat) are the rule land use is by letter of use The latter is acceptable to the banks for collateral purposes and completely accepted by the land users In both cases the operator is subject to expropriashytion and in both he is compensated for surface improveshyments From the point of view of the projectthere is no objection to either type of holding

No new laws are contemplatedand disruption of present social organization is not seen as a consequence of the project

c Allocation of Time

With the exception of the large holders who are not directlyassociated with the project the land holders are in the cash economy and consider their first responsibility to be their farm Except for a home garden usually trees these farmers are not engaged in other agricultural activities and are not consishydered in the subsistence agriculture society The units encountered are full time farms which if intensified willproduce good income for the holders Wives of the fishermen spend little time actually working on the tambaks They have the responsibility of maintaining the household Some will collect fry at various seasons of the year but they do this only to provide added personal income At seasons in the proshyduction cycle the farm family will engage outside labor butby large this is obtained on a shared labor basis There is usually no more than one farm harvestIng at one time due to marketing requirements This is in practice now and there is little chance it will change and it is not desirable to changeOperational time requirements after intensification put littleadditional labor requirements on the participant Well built and stocked ponds require considerably less time than presentconditons where dikes are continually bursting gates are notoperational and considerable time is required sorting unshydesirable fish Marketing is a different story as here thefarmer with more product will be required to spend more time getting the fish to market or if he opts to sell to middlemen The first option appears from interviews to be the one that the farmer will choose

Leisure time was found by Aziz to be a valued objective ofthe farriers This time is not wasted as the farmersspend their leisure talking with friends business associates and village leaders Azis found that 100of his sample respondents learned some of the what wherefand when of agriculture innovation from these meetings Healso found that it is a goal of each farmer to be heard atthose meetings and to add his knowledge to the conversation

A fish farmer with from two to three hectares of holding willbe fully employed on his farm With less land he will seekoutside employment and with more he is required to hire additional labor

d Motivation

The farmers of the area are basically motivated by a desirefor consumer goods These include a better standard of livingthat is tempered by a feeling that one should not be extrashyvagant| savings for wedding and burial obligations and edushycating their children There is also the ever-present desireto be able to obtain land for their children and the feltobligation of being hospitable to visitors The income of thewomen of the area derived from the garden and fry collectionis for additional household consumption savings andprimashyrily for the education of their children

e Minimum Profile

The project design anticipates that 27 of the tambak fishfarmers in the area will put into practice the new technologyby the end ofear 2 It is felt that this percentage will besufficient to reach a take-off point at the end of the actualproject and allow for continued intensification and extensishyfication in subsequent years Hattori found that the averagetime response for technology adoption by farmers without intenshysive extension work in Indonesia was 10 in the first two yearsand that this rate rose to 50 in the next two years He foundthat the time lag from information to adoption was approximateshyly 066 years in villages in cash economy Hattori found thatintroduction adoption resulted from information obtained fromI) recommendation by governmental officials (61) 2) seeingresults from neighbors (35) 3) seeing results of extensionfarms (39) and 4) farmers who after obtaining information from

- 41 shy

-)t~er sources cons i~rc it worth a tr Wgspecificall with Aceh Azi otund th a ohtlind infornation from the follovin sources which they lAter used 1) chatting at the mosque (100l) 2) chatting at a village meeting ground (100o) 3) listening to agrishyculture extension programs on radio (337) 4) listening to radio news (31Z) and 5) others (22)

Adoption will be encouraged by the project through village meetings (farmer associations and others) encouraging disshycussion at the mosque (Aziz found that one of the goals that a farmner seeks is to be able to speak and be listened to at a meeting) the provision of well trained TIAs who will meet the farmer and provide radio information and the provision of demonstration farms (PFDUs) Some information on the new technology is presently in the area and being used by the large farmers including some private companies with holdings up to 60 hectares This also will be a source of information to the small farmers

The population of the area is made up of several segments

I) The rice farmers farming the lands above the swamps are presently using improved varieties and have some of the best rice the survey team has seen in Indonesia They are open to innovation and have support from the BIMAS programs and should not object if their fish farming brothers have governshyment support 2) Fishermen who are catching shrimp tuna and other small fish in the ocean The tuna fishermen are receptive to innovation and are receiving assistance from a long-line tuna project in the area Shrimp fishermen will benefit from the marketing aspects of this project as their product will be marketed through the same facilities It might find competition from tambak production but it is felt this will be outweighed by the movement of some sea fishermen

to new lands and the consequent reduction of sea catch and also by the fact that growth of the area is being promoted by the petrochemical industry and new markets in the developmental stage are evolving every day 3) Consumers made up of urban inhabitants loggers and oil workers who can only stand to benefit from increased supplies on a reliable basis 4) Nangrove crab catchermen and charcoal makers who will experience temporary dislocation When extensification occurs some of the habitat for the mangrove crab will disappear These men will have to seek alternative employment but the project takes this requirement into account The charcoal makers will in the long term also lose some of their supply Their work at this time is not licensed and one could assume that they could move

inzo the mcuntains (-ore frmend on by the governmrent than their present cuttings) seek alternative employment or join in the fish farm settlement scheme 5) Tambak farmers who are the recipients of assistance from this project

All elements of the central and local governments support the project and no indications were received by the survey team that vested interests will place obstacles in the path of the project

2) Spread Effect

The project will have effects on several sectors in the area The participants of the projects direct involvement are the small fish farmers of the area There are presently some 5]00 of these individuals and the GOIs gcal is to bring an additional 59601 ha of land into the sector in the next ten years While these small farmers are now operating at or near the subsistence level with the introduction of technology they might move into the upper quartile of the rural income group Even at that level they will not be rich Aziz indishycates that the average family size is 45 and this means that 130000 people will be directly benefited by the project Further discussion of this area is covered in part IE2 of this report

Fish fry are presently collected by women and children of the area The two-year goal of 60 million fry per year will provide employment for some 300 women and children (500 fry per day 100 day year) The task is not usually done by the farmer as he feels a community responsibility of allowing widows and children a livelihood from this activity

Employment generation is estimated at 1500 manyears in the second year of the programraising to 6000 in Year 5 and 20000 in Year 10

Shrimp processing factories in Medan are presently three in number and are employing some 7000 people mostly young girlsand women They are presently marketing some 1500 tons of shrimp per month Two of these plants are planning expansionand it is envisioned that at least two plants will be needed in the long term in Aceh

The petrochemical industry in the region is developing at a fast rate This industry will need an additional food supply during the development stage and a lesser amount during operations

- 43 -

Infrastructure development financed through Inpres (GOI revenue returned to the districts) will expand and create employment for construction and maintenance Farm-to-market roads are necessary and are being programmed by the provinces New fish markets will be required as the area expands and this will also provide employment to the region

Consumers of the area will also benefit from the project Fish is a priority component of the diet of the area Consumption in the area is presently running between 8 kginhabitant in the highlands to 23 kginhabitant in the coastal villages The GOI believes that 30 kginhabitant is a good target

a Leadership

Village leadership in the area is not lacking From a goveraishymental standpoint leadership on both areas is reasonable and accepted by the population This governmental leadershyship recognizes and uses the local leadership in all its programs The farmers-association concept works well in the community The associations were one of the prime extension vehicles for making the rice intensification program in the area a success The propensity of the farmers to obtain information by chatting at the mosque and in the village has also been used by all arms of government Radio broadcasts are common and received by the inhabitants

Village leadership in the communities is not inherited Aziz found that the villagers chose their leaders based on the following characteristics

Heredity 3 Religion 17 Wealth 2 Knowledge 46 Rationality in arguments 2 Relations beyond the village (business connections) 25

There is also a strong desire on the part of the farmers to be involved in community activities with specific reference to the introduction of technology into the community Leading farmers budget for expenses involved in comminity efforts in the farm budgets and expend the effort to fulfill their obligations Farmers strive to contribute to the village body of knowledge and spend their leisure time to this

en ALizs findings indicate that blIf of the people placea high value on obtaining knowledge and establishing reshylations beyond the village This can be interpreted as adesire for new knowledge and the capability of going outand getting it

Changes in this leadership requirement are not needed5 infact it represents what is believed is needed in the rural comunity

b Patterns of Mobility

Project professional officers will be provided with vehiclesin order that they can function in two areas 1) projectsupervision and 2) provision of a source of new knowledgeto the farmers The need was evidenced during the feasishybility study where repeatedly the team was asked where DrSchmittou was (he had visited the area in November 1974)and could they show us what he had recommended and how theywere implementing it Project subprofessionals will beequipped with motorbikes in order that they can be on thefarms at PFDU and in the village meetings

The participants in the project are mobile They areinvolved in the cash economy and regularly travel to thevillages on marketing trip These trips are undertaken onprivately owned bicycles (with side baskets for fish) inrented vehicles (there are passable roads within 2 kmmost farms) by small privately owned boats of

or by walkingIt is during these trips that they are receptive to chattingwith leaders and either gaining knowledge or imparting it

While the project area on a map of Indonesia seems largethe locations of the land resources available for technologyintroduction are several small enclaves situated alongthe coast where small and large streams enter the seaand along canals dug for the purpose of having sea waterinterchange in the tambaks In Aceh there are five ofthese enclaves at the present time none of which has aradius of more than 15 km Even within the largest enclavethere are several market points and villages at a maximumof 3 km distance from the tambak In North Sumatra theenclaves are more concentrated except for the Deli Serdangarea which is a swamp area with laterite hills relativelyclose to the estuaries In this area (accessible only byboat) the tambaks are located about one farm deep along theestuaries and extremethe distance may be up to 30 km

- 45 -

There are however many villages in the area as a result of primary extraction of petroleum products Fishermen in this area are presently traveling up to three hours by nonshymotorized boats to market their fish and obtain information and supplies

The project design has taken this information into account and allotted TIAs at the rate of one TIA per 300 ha of tambak

c Other Project Effects

Intensification work on tanbak in Indonesia is in its third year Technology has been imported from Taiwan and the Philippines and for the past three years this has been refined at Jepara (experimental fields) and in the province of South Sulawesi (working with farmers) The Jepara station is supported by the UNDP An IDA credit (No 80) is also operational and is directed at the estashyblishment of a tambak credit scheme design and implementashytion and intensification of selected smallholder brackish water ponds along the northern coast of Java and on South Sulawesi Both of these projects were reviewed by the feasibility team and found to be well designed and effective The lessons learned by these two projects were taken into consideration by the project designers

Additionally the project area is currently subject to development demands from the oil sector and public works There are at least three areas where extensive development plans are being implemented in the petrochemical sector One is in the Deli Serdang area of North Sumatra and the other two are in the southern part of Aceh where multishymillion dollar investments are proceeding related to natural gas Pertamina (State oil corporation) prior to its financial problems had plans to improve the main road in Aceh Timur Its present plans are not known but the feeling in the GOI is that the work will be done by Pertamina or Public Works Improvement is not critical to the projectdesign but would have a positive effect on fry prices in North Sumatra

The improved transportation in Aceh will have a positivemarketing effect on the project as will the petrochemicalindustry development The project did not try to quantify the indirect effects that this development will have on

-46shy

project success Returns to the project are fully satisshyfactory without taking these factors into consideration

d Information and Resource Distances

The areas of intensification and extensification designatedin the project area are contiguous units Technology isalready moving into the area by work of the large farmersand spread effect to small farmers was witnessed by thefeasibility team The critical elements seen as missingin the area were a project infrastructare base trainedextension workers technology and market informationEach extensification agent (TIA) will be located in an areawith his participants living in a 1000 ha area (each TIAwill be assigned 300 ha of selected tambak upon which hewill work on technology introduction) From a distance pointof view he will be at a great advantage over the rice intenshysification program where lands are more scattered Indonesiais considered to have a good rice production program throughthe BIMAS effort and this leads the project designers tobelieve that a better record will be obtained in this projectwhich enjoys a more contiguous area

From a vertical information standpoint the project istraditional with lines of authority and information passingfrom the Jakarta headquarters to the provinces the districtsand to the farmers The project also programs the use of a horizontal information system with information from theselected farmers passing into the community and on to otherfarmers This design is compatible with the informationAziz obtained from his studies of the area

3 Social Consequences and Benefit Incidence

Tambak improvement is one of several programs in the areadesigned to enhance the social and economic welfare of the rural poor Rice and upland crops are covered by BIMAS Inpresgrams and are providing infrastructure such as proshy

schools clinitsand transportation facilities Estate crop developments aresupported by government programs The demands of the petrocheshymical industry in the developmental stage will be large andcreate large numbers of job opportunities Sea fishermenreceive support from the government and the private sectorTambak fishermen and livestock owners appear to be among the have-nots of the area

This project is designed to help the tambak farmer Thesefarmers are using resources that have little economic value to

- 47 shy

enterprises other than fish farming There will be no disshyplacement of people in the intensification area except for a few hundred charcoal makers (presently unlicensed and operating without the blessing of the government) and crab catchermen The project will offer alternative opportunities to these people through creation of employment and availabishylity of lands for settlement The consumer of the area feels that fish is in short supply and thus somewhat high in price The increased production resulting from this project will serve to keep fish prices from increasing as they otherwise would from increased demand

There are approximately 900 large land holders (greater than six ha) in the area While the project will not be directly related to these individuals they will reap benefits from the project They are presently leaders in the community and their assistance must be sought They cannot be replacedwithout upheaval in the area All constraints identified in the PRP have been taken into consideration prior to the project design fertilizer is available land zoning and use-rights programs are in place and budgets have been assured Subshysidiesother than governmental infrastructure are not included

The project is a labor-intensive project Capital material cannot be used in the area If development is to take placelabor will be required but the development of tambak is not seasonaleg labor can be hired at any time it is available and efficiently used This might be during the off season in the small grain crops area Once a tambak is improved it becomes a family operational unit Data on labor is shown in the economic analysis section

Rural displacement is not a part of the project Settlement is to be considered by the project for later extensification proshygrams There is a ready body of men available to take up the new lands in the proposed intensification units They will be drawn largely from deckhands from the present shrimp fleet operating in the area These men predominantly Javanese have had experience in tambak prior to being displaced from overpopulated areas of Java Javanese currently make up some 50 of the tambak owners and are well accepted by the commushynity

No significant changes in the rural power structure are enshyvisioned The area has a democratic village structure and leaders are selected on a democratic basis This structure is not static and will change as new individuals become recogshynized Some of these will come from tambak farmers

- 43 shy

implementation Arrangements

A Analysis of the Recipients and AIDs Administrative Arrangements

1 Recipient

The grantee is the Government of Indonesia (MI) The executingagency is the Directorate General of Fisheries (DGF) of theDepartment (Ministry) of Agriculture Implementation will becarried out by their provincial organizations In each provinceunder the guidance of the provincial fishery officer therewill be appointed a project program supervisor (PPS) who willestablish a program committee and establish district fisheriesdevelopment units (PFDU) at sites designated in the projectreport and tambak intensification agents (TIA) who will bestationed in the field under supervision of the PFDUs at therate of one agent per 300 ha of tambak With the exception ofan additional hire of 33 TIAs all the required staff ispresently crployece by the DCF New TIAs with fishery highschool certificates will be hired This type individualis not in short supply Presently the GOI graduates 110 peryear Assurance has been given that the required numbers (40)will be posted to the project as soon as the project agreements are signed

The DCF has good administrative capability It is one ofthe best organizations in this regard that the USAID has dealtwith in Indonesia in recent years It delegates authorityperforms in a timely manner and enjoys excellent rapport and staff working arrangements The staff does needtechnical training at all levels and the project addressesthis requirement Training needs are both academic and jobspecific This training will not have a braking effect on project progress

Organizations associated with the project areplanning units 1) the provincial(BAPPEDA) 2) the Bank Rakyat Indonesia (BRI)3) th provincial office of Agraria and 3) the private sectorAll of these organizations were interviewed during the feasibishylity study and found to be responsive Both provinces havesettlement programs (agraria) and a review of their programsas they relate to tambak showed them to be well orientedProgress to date on issuance of titles and certificates indishycates that canthey meet the project demands ithout addedstaff or training The BRI programs are very well designedand they have been meeting their targets in both provincesOfficials of the BI indicate that they callmeet the new targets without assistance The provincial planning unit inAceh is particularly sound Its capability was reviewed by

Plan f1 -oer n ve e tn4 02 et Plannin 1na38 e o stoject (497-C3V to ne the in Indonesia The North Sumatra P considers the project of value and participated in the project development Given the statements in the GO1 letter of request for this project the USAID does not see any stumbling blocks from these organizations

2 AID

This project is largely a technology transfer project and the USAT has chosen to implement it through a contractor -ertain local cost commodities will be procured directly by the Mission and it will also handle offshore training JSAID-aiministrated trust funds will be used to support the contractor personnel in the field

A USAI-) project manager will be appointed by the LSAID It is presently contemplated that this assignment will be given to one of the agriculture division staff and that additional positions are not needed The other duties such as training and procurement can be handled by the poundission with positions presently assigned

B Implementation Plan

The project for AID purposes is considered a two-year funding project with three years of implementation For GOI purposes some of the work is being done under current year budgets and they will provide support for an additional three years The initial critical points for the project are in getting the GOI budget submitted by the October 15 1975 deadline and agreeshymvnt on the project from AID before December 1975 in order that funds nay be included in the GO FY 197677 budgets

ther important project implementation actions are listed below The dates shown are proposed schedules for taking important actions and are slightly earlier than the Critical Performance Indicator (CPI) dates by which certain performance levels must be performed if the project is to succeed

AI)ontractor

1 October 1975 Project Paper completed and transmitted to AID

2 )ecember 1975 AIDW paper review completed allotments transmittedi to USAI]) and project agreeshyment and implementing documents signed and transmitted to AIDW

- 50

3 April 1976 Techical assistaice contract signed and c m i it es 1 1A N

Stgtt hct ht o r1Q C tr

4 Apr1 I 11176 rust ftnd incorporated into project agreemnent

5 eptember 1976 Full time advisors arrive at post

6 January 1977 Project documentation and reviews to completed

July 1978

7 August 1977 Project evaluations (See Section IV C) to

August 1978

0O

1 October 1975 Letter for project assistance transmitted

to AID

2 Octohor 1975 a Annual Budget Submissions

lctober 1976 b Negotiations with BRI on credit requirements

c Negotiations with the COI fertilizer committee on fertilizer requirements

d Negotiations with the provincial

BAPPEDAs and Agrarias on yearly programs

e Provincial committee meetings to review the project effect on farmers and amendments to program as required to satisfy project demands and the desires of the farmers

3 January 1976 Public Works requested to prepare ITII designs and contract documents

4 April 1976 onstruction starts on fT7Ils

5 April 1976 Assignments given to permanent staff

6 April 1975 New hire TLAs are assigned to work

- 51 shy

7 January 1976 Three-month-long staff training starts

May 1176 at Jepara

August 1)77 1roject evaiuatt exereise August 1978

A Project Performance Tracking (PPT) network chart showing Critical Performance Indicators (CPI) and their dates is attached as Annex C to this Project Paper

2 Evrluation Plan

A baseline survey per se is not recommended The DGFs reports on the area show all existing tambak operators their holdingsand the present level of production These data were found to be reasonably accurate during the feasibility study These data are especially good on this project because tambak operators must be licensed Further additional information in a format agreed to by the project advisors and the DCF project officer will be gathered as a first task of TIAs Subsequent assessment by the TIAs will help assess the impact of the various efforts which will include reporting on fertilizer and chemical usage pond improvement employment farm income and market volume

The )OF and the USAID will perform yearly evaluations of the project as outlined in the AID Evaluation Guidelines The conshytract advisors will also submit monthly reports to the DGF with copies to the USAID in letter form that will outline the projectaccomplishments in each province during the month and list planned activities for the coming month

Additionally an independent evaluation team shall be constituted by the DGr to report on successes and deficiencies of the project This team will be organized with members from the DGF the USAID and from the university community The IPB Bogor North Sumatra University Syah Kuala University Aceh are universities that nay be included The evaluation team shall have at lea-t three mpmbers and will spend up to two weeks touring project operationsand reviewing accomplishments This evaluation team will primarily direct itself to the attainment of project purpose and outputs and the validity of the purpose and outputs as they relate to the small farmer participation in the project Two evaluations are scheduled ne will be conducted one year after the project advisors are on

board and the second just prior to the completion of the projectbull budget of ilpl5 millicn will be set aside by the DGF to finance these evaluations (Rp 3 00O00 for honoria and secretarial services and Rp1200000 for travel expenses)

ANNE XE S

t o

PROJECT PAPER

ASSISTANCE TO AGRICULTURE

Brackish Water Fishery Production

497-11-110-1892

p A Annex A ~Department ofState

ACTION AID- U I D CN 415 APR 2 1975bls M toINOCCRO INFO CHRON

AMB bull lUSID RO Info DCM POL ECON AGATT - T U MLbull bull o bullDIR

DIDR 012133Z APR 75 FM SECSTATE WASHDC TO AMEMBASSY JAKARTA 7507 AIxo-BT 7 PRO073443 UNCLAS STATE _ - C NT

AIDAC AO -~ENGR -

EO 11652 NA

TAGS

SUBJECTPRPS FOR FISHERIES AND SECONDARY CROPS JAOAM

REF (A) STATE 036238 (B) STATE 060235 I

1 AGENCY REVIEW HELD M4ARCH 21 ON SUBJECT PRPS ING ISSUESPOINTS RAISED IN REVIEW SHOULD BE FULLY ADDRESSED WHEN PREPARING ASSISTANCE TO ARICULTURE PP AS PROPOSED REFTEL A

2 SUGGEST REVISED ASSISTANCETO AGRICULTURE PROJECT -BE BROKEN DOWN INTO DISCREET SUB-PROJECTS AS IN CASE OF FAMILY PLANNING PROJECT NO 188 FOUR SUB-PROJECTS MIMGHT BE (A) MARKETING OF AG INPUTS (B) AG PLANNING (C) SECONDARY CROPS (D) FISHERIES EACH SUB-PROJECT WOULD HAVE SAME SECTOR GOAL AND SIMILARPARALLEL PROJECT PURPOSE PPS FOR EACH SUB-PROJECT COULD BE SUBMITTED SEPARATELY TO SIMPLIFY PREPARATION AND REVIEW PROCESS

3 NARRATIVES OF BOTH PROJECT REVIEW PAPERS CONSIDERED WEAK BETTER-THAN-AVERAGE LOGICAL FRAMEWORK MATRICES SUGGESTED MISSION KNOWS MUCH MORE ABOUT PROJECTS THAN REFLECTED IN NARRAfIVES OUTPUTS IN PARTICULAR SEEMED WELL THOUGHT OUT

A NOT 4 FISHERIES PROJECT CLEARLY DIRECTED TO SMALLER FISH-FARMERS TO DEMONSTRATE RESPONSIVENESS TO CONGRESSIONAL MANDATE NEED PROFILES INCLUDING

_7

UNCLASSIFIED -

FORM Classification - bull4-66

I

Department ofState

TELEGRAM PAGE TWO UNCLASSIFIED CN 4155

Classification

INCOME ANALYSISt OF TARGET GROUPS9 BOTH IN TERMS OFPRODUCERS AND CONSUMERS B COST AND RETURN OF BRACKISHWATER POND NOT CLEAR NEED TO DISTINGUISH BETWEEN ANNUALCOSTS AND ONE-TIME COSTS IN TABLE ON PAGE 8 ARERETURNS TO TRADITIONAL TECHNOLOGY THOSE PRESENTLY EARNEDOR DO EVEN THESE RETURNS REFLECT SOME IMPROVENiENT OVERCURRENT EARNINGS C COSTS OF TECHNICAL ASSISTANCE CON-FUSING PAGE 13 INDICATES 48 MM WHILE LOGFRAME INDICATESONLY 12MM D NEED DETAILED DISCUSSION ABILITY OF GOITO MANAGE PROJECT AND POTENTIAL FOR- REPLICATION ELSEWHEREIN COUNTRY E ARE THERE EXISTING PACKAGES OF IMPROVEDPRACTICES READY FOR PROMOTION PROGRAM MOST IMPORTANTTOSHOW WE WILL NOT BE PROMOTING IINTESIED TECHNIQUES FENVIRONMENTAL IMPACT ATEMENT WIJL BE DEQUIRED IN PP FORTHIS SUB-PROJECT G OUTPUT TARGETSSEEI OPTIMISTICSINCE SUB-PROJECT LIFE WILL BE TWO YEARS RATHER THAN THREEAS ENVISIONED IN PRP WILL BE NECESSARY TO SCALE DOWN ACTIVITY TO MAKE IT FEASIBLE

5 SECONDARY CROPS A PROFILE OF SALL FARMER ININDRAMAYU INCLUDING INCOME DISIRIBUTION LAND HOLDING9ETC REQUIRED WILL PROJECT TEND TO EXACERBATE INCOMEDISPARITIES IN REGION THAT IS HOW WILLHPROJECT STRATEGYENSURE THAT SMALLER POORER FARMERS WILL AAVE AT LEASTEQUAL ACCESS TO NEW TECHNOLOGY AND IMPROVED INPUTS ASWOULD LARGER FARMERS B BENEFITS SHOULD BE DESCRIBEDIN DETAILED NARRATIVE-AND QUANTIFIED WHEREVER POSSIBLEC INFORMATION NECESSARY ON SPECIFIC CROPS TO -BEPROMOTED AND ON DEGREE OF CONFIDENCE IiN NEW CROP PACK-AGES TO BE PROMOTED ARE PROVEN MULTI-CROPPING SYSTEMSPAST THE RESEARCH PHASE D WHAT WILLLONG-TERM EXPERTSBE DOING ESPECIALLY IN MARKETING E NEED DETAILEDDISCUSSION ABILITY OF GOI TO MANAGE PROJECT ANDPOTENTIAL FOR REPLICATION F AS WITH FISHERIES SUB-PROJECT THIS ACTIVITY WILL NEED TO BE SCALED DOWN TO

TWO-YEAR TIME-FRAME

6 REVIEWERS SERIOUSLY CONSIDRED REOUESTING SUEMISSIONREVISED PRPS FOR THESE SUB-PROJECTS REVIEWERS DECIDEDAGAINST RESUBMISSiO NPRPS ON -BASIS THAT NEW INFORMATIONFROM CONSULTANTS DUEINEXT TWO MONTHS ESSENTIAL FOR REVI-SION AND WHEN THIS INFORMATION IS AVAILABLE MISSION SHOULDHAVE VIRTUALLY ALL IT NEEDS FOR COMPLETE PPS AS COM-

AT BEGINNING OF HOME LEAVE KISSINGER FORM FS-412(H) JWD UNMoA9m ED

S 4-69

AVAILABLE DOCUME NT

ASSI TANCL TO AGRICULTURE ANNEX f 1 Brackish kater Fishery Production Table 1 Project -497-11-110-1892

SUNIARY COST ESTIUATE AD FIMANCIAL PLAN

AID Host Country Trust- Fund Total Pnp u t lt FX LC FC LC FX LC

Technical Assistance 386 138 524

uommodit ies 100 37 137

Participant Training 113 10 123

In-Country Training 56 56

Development Budget 428 428

Reurrent Budget 77 77

Inflation and 133 133

iontingent

257 of CO excluding

1ecurrent Budget

599 741 138 1478

r- AETO AGi1 ULTLU AN EX F II rackish Water Fishery roducti6 Table I 1aroiect 7-1I1-I0-IS92

)jJEC7 E

(S 000) COT-rust Fund VS S 000 equiv USAID FY 76 USAID FY 77USAID T o ta 1

Technical Assistance $ 206 $ 180 $ 386Contract Commodities PIOT 43 43AID Commodities PIOC 57 57

Participant training- 83 30 113 C10 389 210 599 Development Budget

Salaries 70 50 120PFDU 202 262Vehicle operation 60

21 21 42Training 35Participant training

21 56 9 1 10Evaluation 1 3 4

Commodities 33 4 Subtotal 357 174 53

Contingency 25 Subtotal 133 664

Recurrent Budget Salaries and office rent 29 48 77Total 4shy 741

Trust Fund 87 51 138

Returns from product 25 25 50

Project total 1478 USAID 599 41 COT 741 Trust Fund 138

ASSISTANCE TO AGRICULTURE ANNEX B 1 Brackish Water Fishery Production C nTable 2TuoProject 497-11-110-1892

PROJECT BUDGET

(as apportioned to output targets)

SlOO (GOI-$ 000 equivalent)

Pr o j e c t 0 u t p u t (Set log frame for desiption of outputs) 1 2 3 4 5 6 7 8 9 10 inflation Total

25I D Appropriated

TA 15p 153 79 2 2 386bullomnodities 33 19 20 0Participant Training 113 -

Subtotal 30 107 2 113

2 599

Other VS Trusqt Funds -- 138

Subtotal - - 138

138 138

Host ountry (1974 price) NIC N NC Salaries 24 10 32 63 3 132 11FDlt 71 100 79 Vebicle operation -

250 P 17 17 -- 42

Training - Academic 101 - 10 epara 3 3PFDU 46 46Materials 7 7Evaluation - 4 Commodities 15 19 -3 37Subtotal 2 - 531

ontingencies and-Inflation 257 133 133

Recurrent Rudget - 664 Salary and office expenses 23 -5 --2 772

Subtotal 24 180 2026 191 741 3 4T-0 T A L 24 NC NC 501 511 298

N 5 6 133 1478

NC = No cost to projectshy

ASSISTANCE TO AGRICULTUREPBrackish Water Fishery Production

Project 497-11-110-1892 PARTICIPANT TRAIING BUDGET

T r a i n i n g

1 c d -YA Continuing 1 Lev Econ(MSe)(US)

2 Sttistics(Msc)(US)3 Ag Marketing(MSc) (US)4 Dev Econ(MSc)(Us) 5 Dev Econ(MSc)(US)

B New Starts1 Aquaculbe(MSc)(US)2 (MSc)(US)

3 ExtMaterlnampHSc)(Phill)4 Marketing (MSc)(PhIll)

11-oT r -5000 1 Tambak Culture (3 amm)(Phill)2 Tambak Culture (3 v)(Phill)3 Tambak Culture (3 nm)(Phill)4 Tambak Culture (3 mm)(Phplusmn11)

Original PIOP

40134 40135 50082

50083 50084

--

50184 50184

-

Date Training

974 974 775

775 176

776776

576576

375375 4176 -3000 476

S w

74

11500 11500

-

-

Prior Costs WLUSAID

7 4 Y 75

900

- 9600- 960o

-

shy

- 875875

0D

7 5

-

210

2)W2z00

$94194

-

roetCs EDOI USAID cl UAD

FY 76 75 176 FY 77 76 77 FY 78

900 -9600 9600 - 100 9600 - 100

- 100 96009600 - -0 -shy

9600 2000 9600 - -

509600 2000 9600 -5000 2000 5000 -02000 5000

- - -59489 3000 594

-0

7 8

100

100 5050

-

Estimated Ticket revalitaion chargeshy

23000 - 30550 788 83200 9188 29200 300

Costs New proposal - USAID

300

$112400

- 001 9788

Prior years

Total

--USAID - GOI

- USAID

-53550 7188

165950

-GOI 16976

1EST AVAILABLE DOCUMENT STAlfM TO ArRiUTUEL AEX B I

rackish Wat-r 7ishery-Production Table 4

CONTRACTO R UT)GFT

I SA3ID N 76 AI FY-77

nI- r 70(100 40000 10(1o llat 6 2313mo~nth 14000 114000

2 tinge benef w 9720 11520

3 t diiforntial 25 10000 12500

4 ost of living (class I post) 1500 1875

5 7quipment a PlrTT 43120

6 Tnternational travel a ron--tertn advances

1 On-way ticket and per diem 8 x 1500 12000 12000

2 Air freight ) l800family21600 3 TIE transportation)

b Consultants

3 men - round trip 612500 7500 7500

7 duarion aIlowance 4 x 1300 352705200

3 hin)uae training ~ Course 2 x 1500 -3000 -

Per diem 2 x 3 x30 x 30 5400

Q Workman ompnsat ion 7000 8750

010hm dirct costs - 4000 4000

amptis support jestimate) 23000

207040 150345 12 Overhead 2 30069

24 4- 8 180414

Total 428862

TrTemized -IIonnodlty budget

Assompt in- 1 2 men at post 2 years plus 3 monthslanguage training 2 1imd I year in FY 76 and 15 years in Y 77 1 All in country PD paid fromTrustfunds 4 6 man months connultants per-year -(3 men 2 months)5 Langtiane training provided similar FSI

(M weks eac-h Fulltime employie) 6 Ianh aivir instw-f to have wifand minor hiidren (2)

e

ASSISTANCEWaterBrackish TO AGRICULTUREFishery Production

Project 497-11-110-189i2 (Rp 000) ANNX B ITable 5

Year 0 (197576)Field Operations (Recurrent) Yearl (197677)eopmn) (Recurrent) Year 2 (197778)(Development) Year 3(Recurrent) (197879(Development) YeS a l a ry a n d H o n o r a r i u m ConrDud

PPSPFDU Di rectorAssistant Dretor00 600 840350 90 840 960842880 2880 2880 2880TIA 2880500 2400 1920 2400 00 2000Other Staff (contract) 12000 6600 SecretaryDriverLabor

600 600Lao- 1920 1920Offices -28 288020Fry Survey in 2880

2000Aceh - 2000 2 200North Sumatra

3900 3900 0 improvement of fryCollection and distribution -

1000 1000 ite design and contract 480

Land for PFDUAceh (buy and lease)North Sumatra (new)

46820 Construction (PFDU) 1468

Acehorth Gumatra t8827

1peratin 8 Cost (PFDU) 109Aceh

Acehlorth Sumatrarea Survey PFOU - ~12675194127 Building PFDU 3523 1 122054 134Irniture PrD 0

3523215 1334goat lull

3200 nitraring cost for vehicle(m u ) 000

(oatiu 3151 4175 4175517 oto-cycle purchase and opeiation

777 777 1Lpment 250

400 4001 12136Mi scp laneous 307 97PFU scaCf training in 600Jepara 1360

1800 -raining PFLU armer training PFDU 600Material shyfor training PFDU 00 1001000 1

vala tn 12000laintenance PFDI] 800 200012000 200012000vabiationSubtotal 7190 500 10100 -indi cy 1200 144S49 2012 0160277clearances iarticipant training

415037351660 Total 3735 4150 1z equivalent r 1 shy12020 14823357 71926 627770turn rrom produce 174 145from PrIVs

lhShrimp

ingerltng l 855 Shrmp450 855 855 74200

450 720 07 0450North Sumatra 720 72047 0ilkfi sh Shri-np 72513

1230 Totalequvalan10518

513 513linperling 270 270 1230 70270 513 equvl 1230t bull 1051825 10518

01 25Year 3 shown as required GOI typical yearly budget 25

after termination of project

ASSISTANCE TO AGRICULTURE ANNEX B I Brackish Water Fishery Production Table 6 Project 497-11-i10-1892

TRUST FUND BUDGET RP 000

GOI 00I FY 7677 FY 7778

1 Salaries and Wages

2 Secretaries 70000mo 1680 i680 2 Drivers 50O00mo 1200 1200

(including PD)

2 VehiclesGenerator Operations 2 Vehicles- 2 generators (POL - Repairs - Insurance) 2500 2500

3 Supplies 50000yrman 100 100

4 Housing (2 yr 3 months) a Rent - Aceh 6 $ 500 2520 3150

Medan $ 750 3720 4650

b RepairsRenovationFurniture Rent amp Repairs 2000 100 Generators 1700 Furniture amp-AC 11290

Utilities 16oOOO month (2 houses) 1920 1920

5 Travel a Staff

2 trips to site 120000 240 240 2 Jakarta 240000 240 240

b Per Diem Consultants 2yr Jakartasite 240 240

6 PD

a Staff 2500 2500

b Consultants 2988 2748 30 day Hotel before house occupancy 960 -

7 Equipments 20 20

8 Miscellaneous 100 100

35918 21388

US$ = 138 Total Rp 57306

EQ WIfENT (USAIDGOI) - -

Ite ItoWLne~al I Tambak Development Unit 1 Tambak Intensification Agent(2 Unit) I (8 Unit)

Unit Fri_ US oz Uitrre us $ GoI us IO $ Unit er U

1 Typewrite- manual office-type wide 4 250 -1 carriage

shy

2 Mimograph machine hand operated 2 400 4003 Microscope stereo-dissecting bull2 500 1000 4 Microscope compound with built inilluminator and trinocular photo- 2 1200 2400 head and camera back shy

5 Projector slide with extension cord 2 350 700 8 350 28D0screenand extra strap and lamps 6 Generator portable gas 110V 500W cap

i shy2 350 700 8 350 2800 shy7 Calculator hand battery operated 4 50 2008 Hydrometer to measure salinity 8 50 400 - 16 50 800 80 50 40000-60 rpt

9 Plain table tripod and simple -8 300 2400alidade

10 Plain mater polar compensating -2 shy 8 100 800 - 11 Camera 135 or 126 mm automatic shy 16 75 1200 12 Triple beam balance and accessories -

-

8813 Thermometers pocket -7 57

6 K 753005 - 4o16 580 0014 Hand lens 110 16080 5 840015 Megaphones hand battery operated

- - 16 75 1200 -016 Hand tools 8- -- 8 10 80 --17 Type measures 30-50 mm - --- 8 1080030 240018 Miscellaneous 2 500 1000 8 300 2400 24

19 TA Eqvipment 9000Subtotal PIT 16800 1572020 Outboard Motor 1 1 10bull010600 21 Mini Bus 2 2 4700 940022 4X4 Jeep 2 2 6100 1220023 Pick-up h ton 7

7 4800 33600 24 Motor cycles 100 cc Honda 8 843 bull - 2795388 20 843 6988470 Subtotal (AID) 21600 37 Total 3840025 GOI (Port charges) 106002 008 600 2372140 1 318040U$ 4640) ($ 5716) ($ 3i7__6)

ASSISTANCE TO AGRICULTURE ANNEX B 2 Brackish Water Fishery Production Table 1 Project 497-11-110-1892

Provincial Goverftors

ORGANIZATION CHART DEPARTMENT OF AGRICULTURE

Inspector General Office of Secretary General

I BIMASINIAS Coordinating Board

Fisheries

DG

Agr

DG DG

Forestry An Husbandry

DG

Estat Crops

Agency

Ed Tr Ag Ext

Agency

Ag Researchamp Dev

Adm Planning Prod Dey

EnterpriseDay

Extension Resource Conservation

Jepara

Trg amp Research Center

Institutes

BAPPED4

Agraria Others

Provinces

Other Duties Project

2PRrJJ YT - (GATZVT k-

T JAo S9 IULTU2 T -r

)cac2sh atr ishery rodtiction

Directorate General o f isheries Agric- Deparu_ -

I

hief Fishery Officer (CFO) - -hief Fishery Ufficer -

Aceh Province Aorth Sumatra

Other Duties Expansion Program (PS) Otnet Duties Expansion ProgralI (PtS)

3 Other Kabupatens Kabupaten Fis ery Off(DFO) 2 (th1Cr KabptuensKabupaten Fishery Officer (DFO)

Other Duties - Pond Fisheries Development uhit Other Units Pond Fisheries evelopshy

(PDU) 21 ment Unit (PFDII)I I PFDU Operations Tambak Intansification Agent 31 Tambak Intensification Agent - IDIT OperationI I

1 5 I 4ITambak Operation - Tambak Development Tambak Lperation - fambak Development

(Tntensification) (Extensification) (Intensification) (Extensification)

2 ASS [ T TC AC T P- A Brackish V~ater ihisherv iroduction Page 2 of 7roject -497 _I _1 01 80J

1 pans i on Pr ograt

a) dlinistration

Within the guidelines of the project and under the supervisionof the provincial chief fisheries officer there will beappointed a provincial production supervisor (PPS) to provideproject administration There will be established a provincialproject committee composed of provincial staff in the fieldsof marketing processing and extension and the various district fisheries officers (DFOs) involved with the program Technicalassistance (TA) will be provided during the life of the projectSecretarial logistical and driver services will be provided to the section

b ) r1 ies

At the provincial level and under the direction of the PPSdetailed yearly and lire-f-the-project work plans will beJoveloped instructions will be transmitted to the various d istrits periodical evaluations will be conducted to insureresponsIveness to changing field conditions and project reportswtiU bQ Lssued

2 Pond revelopraentDheries Units (PFDU)

ai Admin st ration

Under pr ranm direction of the PF1S fully equipped physicalfacilities for the units will be established Each unit willbo sup-rvised by a unit director assisted by a development shysupervisor and two full tie laborers Each unit will receiveaOrfiistrat ic support from the )plusmn0 The P[UD will be assignedtanibak iitensification agents (TTAs) at the rate of one agent

b Lt Les

PYswi 1d provide denonstrations of proper construction and e- uipmetL nes and will coiichrct farmer traipaing programs attIhe U site Adlditionally the 7[-A will assist farmers Illthis assigned area an( all aspects of pond construction rvshynovatior financingS production technology and marketing

T -- ANNEX B 2B1rackish ater -ishery Production Page 3 of 4 Project 497-11-111-1892

7 ra~nba teiifi_ation Agent (TIA)

inclr the jeervisioa of the PFD1I director agents will be assignedat the ratc of one per 300 ha of tambak to advise and assist tamshyl~ak operars [n all aspects of the eevelopment program

-- Tanlhak peations (Intensification)

efrs ti that part of the TIAs work that deals with the introducshyt [Loti k ori technology to eisting subsistence tambak operatorsTi cnv Ice this will consume approximately 80 of the TIAsIz tiio [ North Sumatra Province due to limited existingtazibak this will comprise about 30 o5 the TIAs activities

a7a11Va lporn-Lons (Ertensification)

r - tat part of the TTAs work that deals with the creationIf eow taba frm mangrove swamp Duties of the TIA will in theist i -3tanco o dirocted at andadvice assistanc- to prospectivehalt oporatr)-s in tii creation of economical units in such a

iitiicentr that lolern ttechnology may be employed Tn Aceh Provincetn cent Sxoee-tc1to require approximately 20 of the TIAs time while

nrt~l S-niatra approximatoly 70 of the agents time will be c o nt -11 1 a c t i v i t y

if ffiif n X i i gt

i ififif44 iff-fi iffi -fifL lt if - - - -if

Ii tftvififav4 fif if$M

A Fsher Development Uinitd Locations

tf f f

fP 1 Lo c

e d-

I

c h I acerri t tr Po u ing 2 o)051

It

2 f i

42

roTrala1i~hr fif

an am 0

AchBeaLmg

Deelpmn

101

oain 2i

16

1

fkletr Limlt 119ng 145 3

SrL S e ding aang Fia 80

bEST AVAILABLE DOCUMENT 3U I FOR T7TICCTAFFFDU

Jepara Central Java

01jctives

1 eve loF i staff with skills so they will

a Oprate PI-DUs with intensified production techniques tu serve as model demonstrations

h provUd at least one farmer group training session per month demonstrating these skills

c Train and supervise TIAs with technical and communicative skills

2 Asseqs the individual capabilities of each-trainee and match them 1ith job placement

(ontunicitivP Skills to be taught

1 tublic speaking and principles of teaching

bull al~img anr use of visual aids

a harts -iiools handouit material

1 1se and care of camera and projection equipment

3 gtethodology of farmer demonstrations

Topics Fr Lecture anw Practical Skill Development

1 Use and maintenance of equipment Jeep motorcycle generator nets balance hydrometer thermometer hand lens measuring board mapping tools plane table alidade tape

7 PlonI mappiig principles of pond layout and design construction methods screen naking

3 Fish hanling and sampling techniques Fry collecting aud sorting nursery and fingerling production stocking rates harvesting methods disease control

ertili~zr us Kinds metlods and rates of application

5hemicals Brestaii rotenono rato calculations

6 Record keeping Crowth curves pro]uction calculations lengthshywe i jht ta ]es

J

7palication rocetiures i-n fiacillpa i

-leurces of information and assistance Libraries universities reeoarch stations literature ministry resources

9 Coxtrrnment and project procedures Time cards travel vouchers reportq insurance and retirement policies professional standards

BUDGET ANALYSIS OF ACEH ANNEX B 4

TRADITIONAL SYSTEM PER YEAR TWO CROPS Table 1

Shr im-p

U n i t CostUnit NoUnit CostHa Total Cost 25 Ha

Operating Cost-0 Fr each 0 0 0 Fert iirk 120 o 0 Pesticide 000 0 0 0

anLabor 4 1800 4500 Ma1ntenanceoficmaondna-

Struction an day 450 80 36000 96006 Gross Return

Shrip300 i 45000 11250 Miscelaneous kg 100 100 10000 25000

Total 55000 i37500

Netreturn 43000 Family labor incoe 94500 Farm income 137500

Note a) Farmer own ponds and equipment b) Without improvement c) Withoutfrys fertiliz-r pesticide d) Labor and maintenance is family labor

BUDGET ANALYSIS OF ACEH AND NORTE SUMATRA TRADITIONAL SYSTEM PER YEAR TjO CROPS

Milkfish and Shrimp

Unit CostUnit No Unit AceNCostHa Total Cost (25 Ha)

Operating CostFry Fertilizer Pesticide Labor

each kg kg

man day

4 120 9000 450

5000 0 0 6

20000 0 0

2700

50000 0 0

6750 Maintenance of conshystruction Interest 15 x 50000 Total cost

man day 450 80 36000 90000 7500

154250 Gross returnMilkfish kg 300 250 75000 187500 Shrimpao Miscellaneous

kg kg

300 100

50 100

15000 10000

27500 25000

Total return 100000 250000

Net return Family labor income Total farm income

95750 96750 192500

Note a) Farmer own pond and equipment b) Without improvement c) With milkfish fry d) Without-stunting pond e) Without fertilizer pesticidef) Labor and maintenance cost is family labor

ANNEX B 4

Table 2

S u oSU Total Cost

(25 Hal (25 He)

75 12500 93750 0 0

6750

90000 14062

204562

187500

37500 25000

250000

45438 6750

142188

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX B 4 INTERMIDIATE SYSTEM PER YEAR TWO CROPS Table 3

Operating Cost Fry

Fertiizer Pesticide brestan Derris root Labor

Maintenance of conshystruction

Interest 15 x 87500

Total Cost

Gross Return Milkfish

Shrimp Miscellaneous

Total Return

Net Return Family labor income Farm income

Milkfish

U n i t CostUnit NoUnit

Aceh

CostHa

N Sumatra

Total Cost Cost Unit (25 Ha)

Total Cost (25 Ha)

each

kg kg kg

ian day

4

120 9000 500 450

5000

0 1

i2 0

20000

0 9000 6000 4500

50000

0 22500 15000 7200

75 12500 43750

0 22500 15000 7200

man day 450 82 36900 92250 13125

92250 19688

200075 250288

kg kg kg

300 300 00

450 50 30

i35000 15000 3000

137500 37500 7500

382500

337500 37500 7500

382500

182425 99450

281875

132112 99450 231562

Note a) Farmer own pond and equipment b) With stunting pond for fingerling c) With milkfish fry d) With pesticides e) Without fertilizer f) Labor for maintenance harvest etc is family labor

Capital ImprovementSecondary dike Gate and screen

Operating Cost Fry - Shrimp

Milkfish Fertilizer inorganic Pesticide brestan

Derris root Labor

Maintenance of construction

Interest of capital improveshyment 12 x 192250

Interest of operating cost 15 x 252000

Total Cost

Gross return Milkfish Shrimp 10 cm

10 cm Total return Netreturn Family labor income Farm income

Note a) b)

c) d)

BUDGET ANALYSIS OF ACEH AND NORTH SUMATRA ANNEX IS4 INTENSIFIED A - PER YEAR THREE CROPS Table 4

Milkfish and Shrimp

Aceh N Sumn t raU n i t CostUnit NoUnit CostHa Total Cost Total Unit NofJlit Total Cost

(25 Ha) (25 Ha)

m3 150 245 36000 92250 92250 each 100000 100000 100000

192250 192250

each 4 4000 16nO0 40000 75 1 75000each 4 10000 40000 100000 75 2Vjjj 187500kg 120 250 30000 75000 75000 kg 9000 1 9000 22500 22500kg 500 12 6000 15000 15000 man day 450 32 14400 14400

man day 450 205 92250 92250

23070 23070

37875 56250 420095 S60970

kg 300 600 180000 450000 450000kg 600 200 120000 300000 300000 kg 300 30 9000 22500 22500

772500 7-2500 362405 211530 106650 106650 469055 318180

Farmer own pond and equipment e) Withfertilizer pesticideWith capital improvement f) Labor for maintenance harvest oz family laborWith stunting pond for fingerlingWith milkfish and shrimp fry

7 AI[- -~ 2

S- -

i

-YAgt T2

3YV ] T

A abile

I ]c f s -

it t n~~ ~ nDo rnit stgtia roaTotaI (25

07yti l1a)

ot itTtn~t - rotaJ

2 ka et apitat TmprovezaLt

Secondarv rlkc-

Cate and screen

Operating Cost V

Fertilizer- inorganic organic

Pesticide - Brestan Derris roots

Labor Maintenance of construction

interest of capital improveshyment 12Xx 192250

Interest of operating cost 15x 250000

each kg kg kg kg

Monday Monday

150

120 30

9000 500 450 450

245

1I0000 250 500

1 12 25

205

3 6000 I

40000 30000 15000

9000 6000

92250 1

192250

i00000 75000 37500 22500 15000 11250 92250

23070

3o7500

75 25000

22500)

1

92250 1 ) (10)0

9

187 5) 75000 37500

15000 11250 92250

23070

50625

Gross etirn Total Costs 414070 514693

I ilkfish Shrimp 10 cm

Total Return Net Rketuirn Family labor income Farm Income

kg kg

300 300

1300 30

390000 9000

975000 22500

997500 583430 103500 636730

w

975000 22500

997500 482305 103500 586305

Note a)

b) c) d) e) f)

Farmer own pond and equipment With capital improvement With stunting pond for fingerling With milkfish fry With fertilizer pesticide Labor for maintenance harvest etc

is family labor

1evised J3 ly 18 1975

WIMBER OF HECTARES Atm PRODUCTTON PER HECTARE UMDER EXISTING PPACTICES ACEI PIOVICE 1975 Table 6

Type of Production System Number of Production Per Hectare Total Production Hectares

M-ilkfish Shrimp riscel All ilfish Shrimp s All

- - - --- - -g- - _ - 1 Traeitional - shrimp only t A

no fry no fertilizer no 6400 0 150 - 100 250 0 960000 64CCf--600000_predator control no im- shy

provement in structure

2 Traditional - milkfishSrirp ro fry no fertili- 5600 250 50 100 400 1400000 2800CO 56000gt- 240C00zer no pesticides no preshyator control no improveshyment in structures

3 Intermeeiate intensified -ifish stock milkfish fry 2200 450 50 30 530 1440000 160000 96000 1696000no fertilizer apply pesticides predator control improved water control strctures

Intensified- - ilkfish stockfirn rliis fertilizer esti- 00 1300 30 1330 l 000 24000 1064000 -recator control improved

tr cortro] syte-s otal 160 3 FGC0 14240cc 126Cc 6600000

iofIATIo Gi STI z2u nY YLA - AXZt 7-

Table 7

B a s e Y e a r 1st Y e a r 2nd Y e a r K a ilkfish Shrimp iiscel na i--kfish Shrimp Hiscel Ha ilkfish Shrimp Miscel

- - - Production in kg - - -Traditional roduction in kg - - - - - - Production in kg - - shy- Shrimp 64c0 960000 64000 6100 915000 610000 4300 645000 430000

tonsified A shyculture milkfish-shrip 1-ilkfish and shrimp fry scunting predator and pest control fertilizer pond const improvement Intensified 3 - liopo cul- -300 390CO 9000 - 120 1560G0 36000 shyture milkfish

_ra(itional - Iilkfish 5610 1400000 280000 56000 5300 1325G00 265C00 530000 4100 1025000 205C00 410000

and Shrimp Intensified A shy -- - 30 10CC0 i000 shy

ittensificd shy - - 30 390CCC 9000 - 120O 156010 36COO shy

11 ntermediate Intcnsified - 22C0 40000 160000 96000 290 13C5Cn n0C I000 6000 ilkfish stock fry -o

fertilizer apply pestic-ce iprove water control Ii tesified A - -

litensified i - - -G3 390C00 iOc0 - 1-0 15600 r 30000 2 C00 l~ ]-6 7 300 C 1Z52 0 1227600 7 I25C C0 9OC000

tcnsificente A- l-f 00 CO) I r 000 - O0 1CLCCtu 24CC shy

Z~chemical n 2 or-a-c rodziator and pest co trol ione constrxctior irc-e--_

Tota1 (C(C~ S3O000 1424C0 iE- 0 o0_0 840 CU 1276oC 1227000 16000 z6500f 1800 900000

IMBER OF HECTAES AID PRODUCTION AND INTENSIFICATION OF LISTING

PER nLUTAPX U-a XIST NG TABAK

TAZ-BAK BY YLAR - NOTIl SUiiATeA

4

la

B a s e Lilkfish

Y e a r Shrimp iscel Ha

1st iilkfish

Y e a r hrimp iLiscel tia

2nd Year iLlkfish -hrip Miscel

- - - Production in kg - - - - - - iroduction in kg- - - -oduction in kg - - -

i Traditional

lilkfish and Shrimp 1100 275000 55000 5000 935 23a750 46750 46750 410 1C3 5CC 2C300 20500

Intensified A

fonoculture milkfish and shrimp

Zilkfish and shrimp fry stocking predator conshytrol fertilizer pond construction

0 175 10500 40250 0

incensified

onoculture milkfish three crops per year fingerling stocing or fry through stunting fngerlin precator conshytrol fertilizer organic and inorganic peanc conshystlruction imp17rovement

165 2- 5CC 4950 0 515 6693CC 15450 0

1IOU -4-250 31700 46750 iI00 i775 0 7E21CG 20500

ANNEX B 4 OPERATING AND CAPITAL Table 9IMPROVEhET REQUIREMENT BY YEAR - NORTH SUMATRA

A ce h North Sumatra TotalNo Ha Year I (Rp) No Ha Year II (Rp) No Ila Year I (Rp) No Ha Year II (Rp) Intensification

Capital Improvement Traditi-nal I

- IntenslZed A - Intensified B

-300

-

23070000 900 900

69210000 69210000

-165

-

12688500 175 350

13457500 26915000

82667500 131813500

Traditional II - Intensified A - Intensified B

-

300 -

23070000 300 900

23170000 69210000

-

- - - 23170000

92280000

Intermediate - Intensified A - Intensified B - - - - - - 329931000

Operating Capital Tradition I

795014)

- Intensified A - Intensified B

-300

-

40800000 900

1200 123300000 163200000

-

165 -

22440000 175 515

23975000 70040000

147275000 296480000

Traditional II - Intensified A - Intensified B

- -40800000

300 1200

41100000 163200000

-

- - - 41100000

204000000

-

C=

Intermediate Intensive - intensified A - -Intensified B 300 40800000

-1200

-163200000 204000000

892855000

T ota 11222786000 ($2151458)

Lxtensification program in North Sumatra

(S2946472)

200 43600000 ------------------------

C S 105060)

N o t e Intensification Acch and North Sumatra Extensification North Sumatra

BEST AVAILABLE DOCUMENT 1 - T P ANNEX B 5

To T b

rom iA TA

Subject ontractor Selection Indonesia - Assistance to Agriculture ubproject - Brackish Water Fisheries Production 497-11-110-1392

ProlIom Request the non-competitive procurement of services

a) ooperating ountry Indonesia

b) Project rFrackish Water Fisheries Production

c) ature of 7unding Technical Assistance Grant

0) Description of Goods Contracting for technical services

e) Approximate Jalue $428862

2 risciission The USAID requests non-competitive procurement of serviceso required by the project from Auburn University International entr for quaculture Auburn Alabama on the basis of Auburns unmie ilifications The project is one of the first major efforts by theW in intensifying brackish water fisheries production on exirt i fishrpond lands This project will be the basis of further inteuirlation in In(Ionesia where there are approximately 180000 ha of ixistiig brackish water ponds and additionally an estimated 600000 ha of potential pond area that can be brought into production given sound programs and technical and administrative technology A sound progran is required The contractor must be able to field a team that is immediately productive The Mission believes that Auburns qualifications which are listed below make the institution eminently capable of meeting the project requirements

a uburn University enjoys a special relationship with USAID byvirtue of assignment of AID contract csd-2270 for consulting services in the field of aquaculture and additionally they have a 21(W) grant for aquaculture and fish farming Both of these arrawnerements are directed at assisting underdeveloped countries in the field of fresh and brackish water fish production culture

b Amuru University through its contract with the USAIDPhilippineshas been instrumental in the development of brackish water fish culture methodology extension methodology and infrastructure requicr-ments in ioutheast Asia fhe technology and extension methodoshylogy incorporated in the services required had its genesis from this

age2 o -r in e - n -ee a pt e in T7 eia ulurn i

thus a its ie of t 7hnicai assistance c) ibu_-n niver- itv his been use( by -- DTndonesia by task ord-er undler contract cse-2270 as a consultant firm for thetechuicU analysis of brackish water fisheries projectsAdditionally one staff member spent a month in Indonesia in 1974on technology recommendations as a prelude to this project Auburnrecimmendations ere accepted and are readily observable

d) Staff mpmbers of the Auburn team enjoy enviable professionalrelationships -ith the Indonesian government They have demonstrated their professional soundness and understanding of Indonesian aspirashytions of -workin_ conditions

e) The SID rates highly the quality timeliness and candor of Auburn prior work in Indonesia

f) Auburn from its continuing relationships with the AID inassisting inderdeveloped countries has the required facilities atits headquarters to adequately provide the essential backstop supportfor its field party and to provide guidance in the project trainingand extension materials requirements of the project

3 The ITFAMq is not aware of any other institution or contractor withqualifications similar to those listed above

4 ecommendation For reasons listed above it is recommended thatthe needed technical services be provided from Auburn UniversityInternational Center for Aquaculture Auburn Alabama

ANNEX C

Environmental Assessment

During the course of the feasibility study attention was given to the possible deleterious effects the project might have on the environshyment Items received were 1) erosion and siltation 2) pollution 3) health 4) wildlife in the area and 4) effects of removal of vegetation

1 Erosion

All areas affected by the project are flat and nonerosive Economic areas for tambak fisheries require a mean sea level elevation of zero Higher elevations require more earth removal and are exshypensive because the bottoms of the ponds must be at or only slightly higher than low tide in order that harvesting can take place The area could be subject to slight siltation if it were not converted to tambak but with development water control is exercised and water exchange is limited in order to conserve fertility of the ponds The rivers of the area do carry silt and this is largely deposited in the sea with or without development This situation in the sea has a positive benefit to sea fisheries Additionally there will be some leakage of fertility to the sea from chemical fertilizer in the ponds but this again is considered a positive benefit to sea fisheries

Consideration was given to sea erosion on the sea front All of the areas where tambaks are located are presently in low coastal areas where a gradation of the sea line areas is expanding Additionally zoning regulations prohibit the construction of tambak closer than 400 meters from the sea This area at present is covered with grass and trees of very low economic value except as a barrier to wave action during stormy seasons

2 Pollution

All chemical used by the project is restricted to the fish culture of the tambak farmers Water control is required for economic production and this control largely prohibits the movement of the chemical off the farms All chemicals used by the project are not considered hard chemical and have a short life period In the intensification area there will not be present any more human pollution than at this time In the extensification areas new people will be introduced to the area and human pollution will be present but not to a larger extent than is encountered in other areas of the country Burning is not a practice in tambak area In both areas (intensification and extensification) there will not be any crop residual that requires disposal The wood resulting

-2shy

from clearing new area is and will be consumed locally for cookingpurposes andor charcoal This industry is established in the area

3 Health

Discussion with local people reveals that the area is not different from a health standpoint from other areas of Indonesia On the plusside is the water control that is required by the farmers to obtaineconumic production Mosquito habitat should be reduced throughclearing deepening and water level stability Additionally fish are predators of mosquito larvae Chemical snail control such asis commonly practised with intensive milkfish culture will alsoreduce possible snail-related diseases Chemicals are used at low levels with no known persistent residuals

4 Wildlife Species

Discussion with the local people revealed no endangered species inthe area In the extensification area monkeys and wild pigs are present in limited numbers and their population will probably bereduced but not eliminated as there will remain vast areas offorest that cannot be brought into tambak production Both of thesespecies are considered predators by the population and are open gameThey have no economic value in this Muslim area The project does not consider this problem because of the limited area of habitat covered by the project area

Mangrove crab population will also be decreased in the extensificashytion area Again the limited area covered by the project will notgreatly reduce the numbers Mangrove crabs and tambak are notcompatible They tend to dig holes in the dikes and the farmer loses water control The normal procedure in the area at the presenttime is for the children to hunt them and sell them to traders Crab is not a common food in the area

Extensive fishing for milkfish fry could at some future timeresult in reduced stock Empirical data resulting from surveys as part of this project will permit better assessment of this dangerEfforts to artificially reproduce milkfish at the Jepara projectin Hawaii the Philippines or elsewhere will hopefully result in unlimited milkfish fry stock at some future time

Bird life in the area is very limited The proposed technologyintroduction in the area will not have any effect on their numbers or environment

5 Removal of Vegetation

There will be no removal of vegetation except a replacement of weedsby grass on the dikes by chosen species in the intensification area

-3-

In the extensification area NipPalm (Wypa Frutici10 and KpyuApi-Api (firewood trees) (Nalaieuca Leucadandron) wilt be rteoved Neither of these species has economic value except as house thatching and as firewood or for charcoal manufacture The area is harvested only in a limited amount at this time and the projectaffects only a small proportion of the available product When trees are removed the areas are similar to the existing tambak level and not susceptible to erosion and protected by green belts along the waterways and the sea The project considers the tree removal an economic cost to bring the area into economic production

The project is designed to provide employment opportunities to local fishermen and improve the nations wealth position There are someenvironmental changes that will result from the development butthese are considered to be an economic cost to the nation They are not large

rricill I iTX Ib-e 7VTi Z elilTp p -

Iee sa r-Ih s y A2 n f pl- y by 5 per 79 A4 I-e e 1- 3-1- - -tie5 i - 450 shy_ _ ralo a -05c -slr-nii - -nOte-II - l~efcnoo~ dAr-i ng

cto l ion rAtae rt hY-h1ity 1et

I

hep~iciAcht I sioInsveasectncaiortoltr- eans~ esc to hlopaetsno cnio ciiie uatnet tiobokare ycoeie idr as s e xir to55 d~d hioicIrn~d=l- SetI tie_Pyi td2 i1 tp1t 2 dI ll er-fchtlady i

and ToethSauoara and the creallion at a physical and enpioymeet stxeerer acvifatility of ponA-roised fish n 1iso-p 2 Reports of t project and thc opr nt of Agricultre I eii oii cnnre to eaaia the t-dr hi re n k pacs place 3 poundoa ioti ripo ts 3 P c crsirth ce iii111a ba lter -1

3 Aoaiiay si beasseaiu il hon dia the terrasel desanidiiaI ariaitors ieepts and e - orpisa~larai

P s a at n th aan ode Scynsnf set iancsfoe ochlatoie l ttl shyci e~ceeeut4i ~~ utaadAl 0r2 P1 il-seech elaaaion of fry shoedancaebulln saosooal aaiii- Cl l PobIcot ion and nerificotion of earney raers 04 I earse de~aade foe ishary fprouci Is sofliaea iedsatact

adniapead raprs and diettat pogran -h ity eanyeted for ehSo2aea and AcSoparattivai in OaehseA irtb tontra 1 Volc of fey

n siesl and thar the raitting faaors at respond tocatch iareasfrom abot 30 ailccnlya ta I Projrct report-s they -ea to anailablity f fyaki tachnoiyAd ilion the c in oo

13 lnroned handling anddi stihutcan nthoda empioyed resolting i3 racj epoets d i n 2 0 t re o f -a ed Ia y eac g tn l s aikt t hoa p t r h mi 1e - dS

I

2 haneeneant pollay ehangesabla fertiaer anallabla 21 Uro- and triple soperphoaphote aaahis t f Ishrdocah rs i Oeoicccport fectiia r Jtalrifotiosslats -nt te 2 60 staff is aailable acIng to accept pasta in the sa ees this cost told petrs ha inarasad ata AJpnicnJyc Lproin-tlyop arcdyc- fartiliaar oillaation by peodooes procrecsl of aprosioatai 900 tonayr

3 Iea e lending by Cdl Bank ikyss for ishpohad 31 Plotct life of fishpond Posesby feankakyct foe shrI tare 31 Projet and BRI reports peooation and daneloyne prnotio 215145 and io old-ran aoyirai Dproneannasi77501i mIIII

0 feontncisi Protean O t nithfr tsahnical 4l Eah P11 ich bilding and cin-cad coedsie4nstcotig LI Site erirlalitn acd protrccrtssaistae eist Ipjpsa atahila~had arndoceratocl pondfeaillaaio fIInirns snoakingai ther l--teo

Ind4enttino tapreaed coction yta and had ccoiatiaa caecio ta orrMni n sMions TIA peooiding aotdaeae to fla r par er

42 40 TAstrand to proidic galdance to 2-12 si a-ak Trainin amp ielts projeas eorll __42 ert od a erafars neth 4f00 ha cf lard Toai esinc eanhak in--- or ion riig cat the tea prnines Is h o75l- 1 P-r til-I tr-il reportbull

rTeaJ etaf lonatiacnitb taahnclog ad mthod- 31-boa ye lo -ter and oo si echs sh1tIee logy for lnneslfltction cttrach peogram tainlrg acpienel Pe tha lhlyles or h fr peonie- 52 Jea LoiKn ecet and project eportls

rall or ieoel soperioy-patld pesonsl 32 lepara Center testt-i ca-ieted for 16 rFUUstaff eonalieg 61 Pco3-jaand ocket reortsI

43 on nths- 40 T Aa trained at prpsmt Annoaleat l pocton frn eisttn tatba be abs 61 Year 2 prndoatin nll dish 9243 to eaportable sla 71 Peject reprts

tan paonincea Increasedby syap ate(ly 4t0l tans tiger shrisp 493 roes

7 eaesplopseat oederenyloyedagricclcoral Tea aff-a joha sn realing Iectireaaed foe 71 e 42 ocd 423 cane iPeA and fiaheryfseblles i-esI for additional 250 people intensification probes

in TYear2sP Pranide loll ties eploeani far 560 1 eoict and preinetl gerrnt reports fae nrer faeLly rsr ond 2393 atce hire

neareasednuer snd greater role In develoynrt for 81 ia flihpon assorltlen lomed tn 20 oresf 1-thhasatcalooal produaeaeadciisas aol Aren ael each oiat~ acl-- el CFt PP) Prn3ca-aloceyZ~ ensrt 1

irtes fiiatan atllbullne

9 Cl Infr s c1ore in place and fnatonal to hsndte 91 deadlrtca and proineia staff trpoed and peiti l C r ltg 12300ha of aurrent ore slficient to -pport Tics in fieldat the rate ofe1 k of ahe idvt-Icet rficatton-ap~bl or funihlg to - flabhelcrsII as e a tetlad on the r intling 125450 ha TIA per 300 ha al pr-ogred tadak itnyificosie (11 Coloobio peojart rppytIooitsntoadal pdtenlial tochac lords 101 h r l4-rrrr and final tndepeedant prec ev lstlon report

toPIoect ealo aonecoleted and short-tee tel coplecro To therc- conauicdnt n-porte Ocecsecdto fotare cering -eJnioprt 5aencyreprte ilaba inpree eraducrionearaegtn and inf rastrlctore

leas lenaroeolin tocena asI~onrant lee Praovidinclnproa

51 03653 a2 LS tOL repo-t- 04 1 The ad c oatinne so prje id 3l peojeat l pr fondietngo - T $16300 404 of neail ssic Piottnl reports p ebenate ion t tcoiras - Cosodtbss 100000 2 shact-tae erainina in Pbilbpplnaa (h I) be pTerhicibi lsoad afte rositnlt ne ntrc L - tocalcoes - 4 do tiotan ft acae-i trosni 3-Tdchoclsd isosroa tanteaedrrin tlit

dod~eet 4 Opacited ce-adlois ace aosllibie foe ercnoert n Od oili

j acenntDenlnpaartudtet - ~~~8-ff for M~urnelopet$ampO 0 -o 45 staffesatr foe Pbeah preprery cicotred hy then i throgh costs an-I tlilt374100 -- 6rnfnina c~r nf tuto_r1spoYllz a r~e ra

-5 etj TrOhTeas I beanal tapport0 land adam ltest ian Thnciaisoatenrnharritd R Credit Program $2946472 er Life of pcoteuro Slon for npean 5d13f45d

Tense Pund $ 131000 Litfe of peaject tana for capital s 793014

------

1

0

7

A

44~shy

A

C)

4shy

f P

ANNIEX E

a0 C Assistance to Agriculture Indonesia 1497-ii-i10-1832 Subproject Brackish Water Fishery Production r975

--_ bull - _- ____

Prior Actions --

Action Action Agent AgnL- Gi) fertilizer program for sale to fish farmersOI DGF 7 10 Oct 1976 First group (6) of TIAs DGF

ii) - Bank Rakyat Indonesia (BRI) credit program for DGF trained and on-the-job AID assisting farmers

fish farmers BRI

1 Oct 15 i11 Oct 1976 Equipment arrives All)1975 GOI Project Budget submitted DGF by DGF 12 July 1977 Determination made that 1KWa Dec 1975 Project Paper (PP) approved AID adequate GOI inputs are

i being utilized 3 Jan 1976 GOUSAID project agreement AID bnule

signed DGF BRI loans Fertilizer4 April 1976 Technical Assistance Contract Pesticides signed I Fry supply

5 May 1976 PPS Training in Philipines DGF 13 Aug 1977 Tambaks expansion surveya IDcompleted and assigned (2) AID i completedper province LIF

1 14 July 1978 (Ditto number 12)DGF6May 1976 PFDU (8) Demonstration Pond DGF

Construction 7 ha each AID 15 July 1978 Verification of increase1 ljrGS shybegins farmer income and gengersin A)7 August 1976 Advisors arrive AID of onoff farm employment

8 Sept 1976 PFIIJ Staff Training DGF I Intermediate Action completed (8) AID A 1I Institutional Capability Established i

9 Sept 1976 Fry survey indicates terms of PPS (2 men) PFDUs (16 men) i z e sufficient resources AID IB Fish Production Increased by 4601 toazanlea

C Increased Farmer Income and Employment

lt - - -

AEX z3EST AVAILABLE DOCUMENT

( T A rpr i n e Pt P[ e ifT o m - (TCo bce inserted when receivedi from GiJI)

PROJECT AGREFENT ANNEX GPRO Aamp BET1EEN THE DEPARTMENTAll AGENCY OF STATE AGENCYOF THE GOVERNMNT FOR INTERNATIONALOF THE DEVELOPMENTUNITED STATES OF AMERICA AND (AID)DEPARTMENT OF AGRICULTURECY OF REPUBLIC OF INDONESIAUnder the terms PageIof the Economic Ccoperaton Agreement signed October 16 1950nd the agreements and provisions noted below it is agreed to carry

as amended out a project in accorshyc with tcethe terms set forth herei

Agreement (Specify) asAnnex Oher (Specify)pecial

Provision Adtib ( a Assignment of16I6ck 10) Cause and Project NoI497-11-110-1892 Arement No or Ro No ProjectActivity 3 Original

tle------ ASSISTANCE O Re reiio

Appropriation 5 Project Descrip (Annex A) 7 Allotment

8 AID DOLLAR FINANCING REVIOUS TOTAL INCREASE TO DATE

(cost co onent) (B D a PERSONNEL COSTSS (1) u

PASA I 0 Contract

$ 205328(2) LOCAL AND TCN $ 205328 PASA

b PARTICIPANTSContract ---- -AID DIRECT

83000 83000 SPASContract--------shy

c D iet9COMMODITIES 3 56300 5 0

_ Contract 431

43120d OTHER COSTS AID Direct

PAS C ont r a ct-

-e TOTAL ALL COSTS 387748LOCAL CURRENCY FINANCING 387748

a US-OWNED RUPIAH

b GOI TRUST U AID A 1 $ 86653c G01 - SO SOUearan ELOW) quivalent)10 REFERENCES AND REMARS $ 386000The cooperating Government 386 000Agency agrees to execute anassignment to AID upon request of any cause of action which may accrue to the

IR Cooperating Government Agency in connection with or arising out of the contractualper monce or breach of performance a parONTR -11 to the ect(cntdon ageIATE OF ORIGINAL AGREEMENT 12 DATE OF THIS REVISION 13 ESTIMATED FINAL CONTRIBUTION DATE

14 FOR THE COOPERATING GOVERNMENT OR AGENCY 15 FOR THE AGENCY FOR INTERNATIONAL DEVEWPESIGNATURE

_ SIGNATURETITLE SecG orArulum ____IGTET ____ TITLE EDirector USAID Indonesia DAT

Page 2 of 5

Block 10 References and Remiarks (continued)

contract with AID financed in whole or in part out of funds provided by the United States Govertment under this Agreement

PROJECT DESCRIPTION

I Project Purpose

Increase brackish waterinland fisheries (tambak) production in seven kabupatens in the provinces of Aceh and North Sumatra and the creation of an infrastructure base upon which tambak area expansion can take place

II Status of Project

This is a new subproject under the Asistance to Agriculture project It is the intent of the USAID subject to the availability of funds to assist the GOI with funding and resources for a three-year project for which funding from AID-appropriated sources will be required in two fiscal years

Upon the request for assistance from the GOI several actions have been undertaken in project design and precondition satisfaction These actions are listed below

A AID contracted for and obtained the services from Auburn University of a team of project evaluators and designers

B Project papers have been written and approved by the agency and by the GOI Implementing procedures have also been agreed to

C The Directorate General of Fisheries (DGF) has negotiated a long and short term loan program with the-Bank Rakyat Indonesia (BRI) and this program has been agreed to

D The DGF has received assurances from the GOI that fertilizer will be available for the tambak operators at commercial rates

E The DGF has held discussions with the provincial officials on the project content and has received assurances that support will be forthcoming on the question of land zoning and title (letters) issuance

F The DGF has received clearance for the project and the projected budget from the GOI Central Planning Bureau (BAPPENAS)

Page 3 of 5

III Conditions to be Expected at the End of Project

A Increased fisheries production in the project areaamounting to 4600 tons per year

B GOI physical or organizational infrastructure in placeand functional to handle intensification of the remaining12300 ha of current tambak and capable of providingextensification guidance and program support to bring intoproduction the remaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities for productive farm labor and opportunities provided for nonshyfarm laborers in the project areas

IV Output Targets (first year)

A Fry survey completed in both provinces

B Eight PFDUs constructed equipped operational havingcompleted training of 40 TIAs and 80 farmers per PFDU perfour-month production cyce

C Contract technical assistance team on board and functioningas advisors on programming technology on-the-job training and evaluation

D BRI bank loans being provided to farmer participants of the project and supervised by the project team E Increased use of agro-inputs being provided for and the

policies related to their provision being monitored

F Extensification work plan for North Sumatra completed

G TDY assistance provided in the field of extension material preparation and in marketing

H 20 New fish pond associations formed

1 Four academic and two short course participants selected and training programs provided

V Inputs

A The Government of the Republic of Indonesia agrees to provide

Page 4 of 5

1 Staff Two provincial program supervisors with education level of Ir or BSc One man will be stationed in each province and will counterpart the technical advisors

Training and assignment of 16 PFDU staff

Training and assignment of 40 TIA staff

2 PFDU designing and construction costs

3 Budget for operations including offices warehouse and equipment operations

4 Completed fry survey for both Aceh and North Sumatra

5 Provide budget and arrange for evaluations and support of short term advisors

6 Maintain negotiations with the BRI provincial government and the chemical industry to insure the required inputs are available to the farmers in a timely manner

7 Provide funds for and arrange the clearance of project commodities upon arrival in Indonesia

8 International travel for U S and third-country participant training

9 Purchase of 28 motor bikes for field agents and PFDUs

B The U S Government through the Agency for International

Development agrees to provide

1 Technical assistance

USAID will provide through an intermediary contractor technical services of two aquaculture fishery specialists on a full time basis and up to six manmonths of consulting services as required in the fields of programing marketshying and communications materials (See attachment A for details)

2 Co odities

The USAID agrees to provide commodities in the amount of $57000 for project purposes through the contractor 11 vehicles and one set of outboard motors by direct AID procurement (See Attachment B for details)

rage 5~ a~

3 Participant Training

USAID agrees to continue the participant training grants for the second and final year of five M Sc degree programs started in prior years provide first year academic training grants for two additional M Sc candidates for training in the U S and two for training in the Philippines and two short term training grants to the Philippines to study tambak fisheries development in that country

4 Project Manager

The USAID Agriculture Division will designate one of its staff project manager for this project with responsibility for administration of USAIDs support to the project in order to accomplish the overall project objectives through achievement of specific targets The project manager will maintain continued liaison with the contractors designated team leader and appropriate Department of Agriculture officials

C GOI Rupiah Trust Funds Administrated by USAID

In accordance with established procedures between the GOI and USAID trust funds in the amount of Rp 35918000 ($86000 equivalent) will be utilized in FY 1975-1976 as follows (See Attachment C for details)

1 To provide for the operation and maintenance of vehicles assigned to the advisors by the project

2 To provide for the rent renovation and maintenance of two houses and the provicion of furniture and equipment for these houses

3 To provide for the in-country common-carrier transporshytation and per diem for the contractors specialist consultants

4 To provide local administrative costs and drivers for the advisors

r _ _ _ _ _ _ _ _ANNEX G 2AID 1350-I TXC9 C y 1e(7ql) DEPARTMENT OF STATIE i

I I t

AGENCY FOR iNTERNATMOAL DEYELOPMENT U

PIOT PROJECT IMPLEMENTATION J ProliActivtyNia eamdTitl ORDERTECHNICAL 49--11O-1892 -ASSISTANCE TO AM CTU E

SERVICES (Brackish Water Fishery Production) DISTRIBUTION 5 Appropriation Symbol 6A Allotment Symbol and Charge 6B Funds AIIottd to

7 Obligatio Status AIDW L iMIslen8 Funding Period (Mo Day yr)

0 Administrative Reservation 0 Implementing Document From 1ZL6 To ILT 9A Services to Start (Mo Day Yr) 9B Completion date of Services Between Janua 7 and March 1976o Day Yr)

10A Type of Action Cooperating Participating Agency August 1978 19AID Contract C] Country Contract 0 Service Agroement C1 Other 10B Authorized Agent

AIDWashington $ Estimated Financing (1) (2) (3) (4)s$10=4145- Previous Total Increase Decrease Total to Date11

A Dollars Aaximum 248448 248448

AID

Financing B US-Owned Local Currency

12 Cooperating A Counterpart R 150463000 R)150463000 Coper $ Equivalen 36 363000 Countr Trust Fun 35918000 R 350918000

Contributions B Other _$_a_E imlent 86653 86653

13 Mission 14 Instructions to Authorized Agent R feace a

Project Paper AIDashington is requested to negotiate a contract with an intermediarycontractor for services as described in Block 19 The Mission suggeststhat consideration be given to Auburn University which enjoys the repushytation and experience in South East Asia of being fully qualifiedand knowledgeable in the services required (Draft waiver was attached to PP as Annex B 5)

15 Clearances - Show Office Symbol Signature and Date for all Necessary ClearancesA The specifications in the scope of wor ore technically adequcte B Funds for the services requested ar available

C The scope of work lies within the purview of the initiating and Dapproved Agency Programs

E F

16 Far the cooperating country The terms and conditions 17 For the Agency for International Development 19 Date of Signatureet forth herein ore hereby agreed to

Signature and date Signature

Title Title

GPO T6726

AIC 1350-1x Coupeating Coun t~v PIO T No 19-701 sia 497-1892 Page 2 of 11 Pages P 1O T P o ec Ac s v No and Tt

407-11-110-1592 ASSISTANCE TO AGRICULTURE __-iI___ (Brackish Water Fishery Production)

SCOPE OF WORK 19 Scope of Technical Services

A Objective for which the Technical Services are to be Used

See attachment

B Description

See attachment

C Technicians

(1) (a) Number (b) Specialized Field (of GradeandorSalary

(d) Duration

(ManMonths)

2 Aquaculture Production Spec NA 12 each

3 Consultants NA 2 months each

(2) Duty Post and Duration of Technicians Services One advisor will reside in Medan North Sumatra and the second in Banda Aceh Aceh Province

(3) Language requirements (Long term specialist) S2 R2 level It is suggested that the advisors be trained at the FSI language center in Washington

(4) Access to Classified Information

NA

(5) Dependents [ Will [] Will Not Be Permitted to Accompany Technician(Long term specialist) D Financing of Technical Services AID Administrated Trust Fund

(1) By AID $ 208188 (2) By Cooperating Country - $ 86653 Equivalent

4 -VAtAMU )LUIN -d-ei ) 7-1 f i o

PlO T _7-1 _-0-1 ASSISTANCE TO AGRICULTURE

(Brackish Water Fishery Production)26 Equpment and SupPt-e (fPeluted to the ser-ces described in Block 19 and to be procured outside fh Cooperating Country by the supplerof thes- servocesi

A L1 Ouony 2 Descvton (3) EstimatedSCost (4) Special Instructions

See attachment

13 Fgturrvr of Fvvmerit aid Supp IeI

01 BY AM 57120 (2)By Cooperating Country - entry duties 10 (est) 21Special Provsons

0 AThis PlO T is subiect to AID (contracting) (PASA implementation) regulations

B Except as specifically authorized by AID or when local hire is authorized under the terms of a contract with a US Supplier services authorized under this PO T must be obtained from US sources

C Except as specifically authorized by AID W the purchase of commodities authorized under this PIO Twill be limited to the US under Geographic Code 000

[] D Other (specify)

AID 1350 1X Cooperating Country PO T No 9-o Indonesia

1

497-1892 P0g 4 of PogesPIOT P-anec Aty No a~d T le ASSISTANCE TO AGRICULTURE

497-11-110-1892 (Brackish Water Fishery Production)22 Reports by Conltroctor or Participating Agency (Indicate typo content and format of reports required including lainguogethan English frequency or timing of reports to he used if Qtherand any special requiremtj )

Long Term Advisors I Each advisor vill ubuhit throigh tw IVYF wmntthlv pre-ss tpeotte i the

USAID These reports will be in the English language 2 Each advisor will submit yearly reports through the DGF to the USAIDThese reports will be in English and will specify accomplishments and new

work plans

Short Term Advisors I Upon completion of the TDY each advisor will present his findings andrecommendations to the DGF with copies to the USAID These reports will bein the English language

General 1 The contract will provide that the contract employees are bonded to handleTrust Fund revolving accounts and the employees shall be required to accountfor these funds in a manner acceptable to and on a schedule agreed to by thecontractor and the USAID controller 2 Detailed progress reports will be due from the contractor within 60 days ofthe termination of the contract

23 Background Information (Additional information useful to Authorized Agent and Prospective Contractors or Participating Agencynecessary cross ifreference Block 19C(4) above)

I Dr H R Schmittou (Auburn University) report

2 Project Paper

24 Relationship of Contractor or Participating Agency to Cooperating Country and to AID

ARelationships and Responsibilities These services will be performed under policy guidance ofthe Director of USAIDIndonesia and under the technical guidance of the USAIDAgriculture-Division-designated manager

BCooperating Country Liaison Official Policy guidance will be provided by the Director Generalof Fisheries Department of Agriculture GOI The Ionr term specialists will taketheir daily directions from the Provincial Fishery Officer

C AID Liaison Officials USAID-designated Project Manager

BEST AVAILABLE DOCUMENT zr I e Zo T N

- Indonesia

497- 812 I Pg S 1 PIO T ASSISTANCE TO AGRICULTURE

1 (Brackish Water Fishery Froduction) LOGISTIC SUPPORT

kd FttY l~tAl Currit A Spec 1-c r-s Insert -X in applicable column at right If Surplred By Supplied 8Ventry needs qualification insert asterisk and explain below

in C CommentsJ AID Cooperating AID Coopetating

Country Trust Fund Country(1) Office Space

(2) Office Equipment X X (3) Housinq and Utilities

X (4) Furniture

x (5) Household Equipment (Stoves Pefrig etc)

X (6) Transportation in Cooperating Country X X (7) Interpreter Services

Other (8) In-country travel and expenses amp per diemSpectiy) t91Drivers and Secretaries x x

(11

j121

1131

1151 Rl Additioal Facilities Available From Other Sources

Contractcr staff will have access to Embassy Medical and Commissary facilities APO facilities are available t~o direct-hire employees of the US Government only

C Comments

None

Page 6 of II pages

Block 19 Scope of Technical Services

A Objective for Which the Technical Services Are to be Used The project is designed to increase brackish waterinland fisheries(tambak) production in seven kabupatert in the provinces of Aceh and NorthSumatra and the creation of an infrastructureexpansion can take place

base upon which tambakThe conditions to be expected as at the end ofthe project are as follows

A Increased fisheries production in the project area amountingto 4600 tons per year

B GOI physical or organizational infrastructure in place andfunctional to handle intensification of the remaining 12300 haof current tambakand capable of providing extensificationguidance and program support to bring into production theremaining lands in the project area that are zoned for tambak culture

C Increased farmer net income and added opportunities forproductive farm laborand opportunities provided for non-farmlaborers in the project areas

B Description of Technical Assistance

The contractor is to assist the Directorate General of Fisheries in efforts toaccomplish the outputs listed above

1 Fry surveys are in progress at this time but will continue foran additional year In Acehit is known that fry abound along thecoast and these appear to be adequate to support current consumptionWith the new projectan additional 30 million fry per year will berequired and future expansion will require larger numbers Littleis known of the fry numbers or location in North Sumatra Data isneeded as well as a plan for marketing improvement of the fry in orderthat survival rates may be higher

2 The GOI has recently determined that fertilizer should be madeavailable to fish farms at a nonsubsidized rate of Rp120 per kgFertilizer is required to maximize production Yearly programs ofdemand must be in the hands of planners in September of each yearPrograms for distribution will be required as well as an analysisof acceptabilityand the needed educational material designed andproduced

Page 7 of 11 pages 3 The ]2 relies on the provincial fishery officials for recommendashytions on Canital evelopent and operatini loan amounts and ternnYearly work fAns are require and cant inna 1 )nl ofitorins oan( isa responsibility of the fishery service speCt data on se1oetedfarm operations must be developed in order that reconmendations onloan trms can be provided to the DCU

4 Provincial Fisheries Development Units (PFDU) will be under conshystruction by the time the advisors arrive at post Design is asby the Auburn Feasibility left team These units will function as a) demonshystration units for surrounding farmers b) training centers for TambakIntensification Agents (TIA) and c) headquarters for the TIA extenshysion effort with the farmers Yearly work plans are required by theDCF and the provincial governments

5 iong term and short term participant training will be prograrmmedby the time the advisors arrive In-country training for PFDU staffat Jepara will require design and programming TIAs are to be trainedat the PFDlUs The advisors may also be required to participate inthe teaching of these courses

6 Production goals are only as good as the follow-up Extensionmaterial is required and must be designed reproduced and circulatedontinual monitoring of the TIA work is essential in order that feedshyback from the producers be incorporated in the project

7 Employment generation by the project must be monitored by theproject staff While specific records are not requiredthe amountand availahility of farmer and outside labor will affect holding sizerecommendations and affect the speed of development of the projectThis information must be available when developing yearly work plans

8 armer associations are required as vehicles to transmit productioninformation to the producers A dynamic program must be developed toeducate associations as to their responsibilities and further toassist them with information and programs that make the associations of value to the farmers

9 Designs for the expansion program need development This willrequire zoning methodology for title and use-letter issuance andinput determination These plans must be in the form of feasibilitystudies acceptable to COT sources for funding purposes

10 The contractor is not expected to participate in the evaluationsexcept as a technical resource These evaluations will be conductedby an independent team and must be objective

3hort term consultants are requiredcontractor and

They will be programmed by thethe COT with USAID concurrence and the consultancies

age 8 of 11 pages

bull 1N1 x s a I i+ i n0 ojn- + a r~+u- 111bulli e o ar si require-tLng dfld ei no re u x t tr th +ect ani aSsi tingbAnks in ftaosihility privXate Corpanj or localstudy review Consultancies that call forless than 30 days service in Indonesia will not be approvedand it is exDected that longer times may be needed to adeauatelyaddress the problems encountered

C Technic ians

To accomplish the foregoing contractor responsibilities funds areprovided for two aquaculture production specialists and several consulshytants in unspecific fields It is expected that the long term specialistwill enter into agreement for a two-year-three-monthproject Three months of this assignment to thetime will be spent in Bahasa Indonesialanguage training

These advisors will be counterparted by a GOI employee with educationat the 1Sc or Ir level The advisors will work with these countershyparts on program development technology introduction and monitoringof the PFDUs and TIAs Minimum education leiel of the advisors should be at the M Scand experience in tambak fisheries levelin Southeast Asia would greatly enhancetheir value to the project

Block 20 A Commodities and Supplies

1 General

Commodities as specified on the attached list will be procured by thecontractor in accordance with AID-approved procurement proceduresThe control and utilization of these commodities duringtract shall be as the term of conshythe Department

determined jointly by the USAID the contractor andof Agriculture

2 Commodity Planning Approval and Purchasing A supporting commodity program has been planned by the GOI USAID and theAuburn feasibility study teamis A list of contractor-suppliedattached commoditiesAdditionally the USAID through its direct procurementchannels will procure other transportation items shown oncommodity list as items 20 to 23 the attachedIn all cases the GOI is responsiblefor port and customs charges at the port of disembarkation The fundsfor this program will be provided to the contractor by cash advance or

Ot~r it 0C I n

Ci o il K j t vi 1I I htonld as fol lows

a Requirements Analysis and Approval

An agreed upon list of commodities has been prepared This determishynation of commodity n2eds was based on L) technical objectivesserved 2) availability of local funding for clearance and transporshytation 3) existence of or plans for facilities to house equipmentincluding budgetary support for facilities 4) availability oftrained personnel and funds to operate and maintain equipment5) provision for essential spare parts n6t available locallyto bedelivered concurrently with the equipment 6) provision for financingfollow-up spare parts and replacement components and 7) provisionsoutlined in the Commodity Annex of the Project Agreement

Wile the attached list is presently considered adequate and compreshyhensive changes can be made with written concurrence of the USAlD and the CGO The contractor should start procurement as soon as the contract is signed to insure timely delivery

The contractor will supply a list of specifications (in sufficient detail to permit competitive bidding to the USAID for the commodities being ordered Procurement will be consolidated to the extentpractical These lists and specificatiors will be reviewed by theUSAID and formal notification given to the contractor of its findingsprior to the contractors placing orders This will apply to all comshymodities except those procued under terms for the miscellaneous commodities

b Purchasing Shipment and Delivery

Purchasing and shipping arrangements will be made by the contractor or by an entity acting on his behalf Procurement will be undertakenaccording to the instructions stated above The Directorate General of Fisheries has been designated as the office responsible forreceiving commodities at the port of arrival and transporting them to their final destination

3 Shipping Instructions

materials shipped by airfreight will be shipped to Belawan the portfMedan North Sumatra Airfreight (shipped in through airway bills toZedan North Sumatra) may be used when analysis shows that the material is

11

Page 10 of H1 pages

of scch rati-re thet it requires special handiing All cartons and boxesh-l degre ~ d es fsllows

-esne

cco American Consulnte Jalan Iram Bonjol Medan North Sumatra

fs znsigni Sh-iprent tv Xaz-e

AID Contract No

AirmiilAi Documents Ocean Bill of Airfreight Packing ExportLading BL rList InvoiceSddres Negotiable Copy

USPID American T1bassyAgricultura Division 1 2 3 3 3 APO San Francisco 96356 3

USAiD American Einbassy 02ont roller APO San Francisco 96356 1 2 2 2

b Project Commodities onsign Shipment to Directorate General of Fisheries

Jalan Batu Gingging No 8 Medan North Sumatra Project Nvo 497-11-110-1892

Mark fior Final Destiniation

Directorate General of Fisheries Jalan Batu Gingging No 8 Medan North Sumatra Project No 497-il-liI0-1892

tirmail All Documents Ocean Bill of Airfreight Packing iExport Address Lading BL List Invoice

I Negotiable Copy

USAID American EmbassyAgricultural Division 1 2 3 3 J 3 APO San Francisco 96356 USAID American Fmbassy I Controller I 2 2 APO Snn Francisco 96356 I

2

2

Page 1i of 11 pages

4 cmodity Vanagement

The Director General of Fisheries under the contractors guidance willmaintain records of receipt and distribution to the project sites for allcommodities procured by the contractor The contractors procurementdocuments will be made available to the Directorate General of Fisheriesfor clearance through the port and for reporting loss or damage of eachitem procured The contractor will communicate directly to the DGF withcopies to the USAID the contents of each shipment asare knownThis soon as the contentscommunication should clearly state thatcommunication is the intent of theto alert the DGF of the arrival of the commodities in orderthat clearance funds will be available in Medan Upon receipt of equipshyment accountability and inventory records will be established for majoritems suppliesand parts It is recommended that the contract personnelkeep duplicate sets of records and that the system include a stock recordcard for each item of equipment and line items of replenishable suppliesand parts The USAID Agriculture and Supply Management Divisions willassist the GOI and the Contractor in establishment of the supply manageshyment system if requested Adequacy of the system will be reviewed bythe USAiD

5 Miscellaneous Fund

Funds in the amount of $3600 have been designated miscellaneous commoshydities Purchase authorized for procurement from this fund must notexceed 500 for any single item without USAIDs prior written approval

6 Technical Support ommodities

Funcs in the amount -f ) 00 are provided for this purposeis intentedi to supply This fundthe long term advisors with the tools of the tradepeculiar to Amuaculture Production Specialists

Vehicles for the technicians uso are nroviO --o direct 1AD proshycurement indonesia prohibits the importation of private vehicles forcontract employees Local procurement of private vehicles is highis suggested that the advisors assume that they will have only project It

vehicles for private use A system of chargeswill be developed for theuse of project vehicles (comparable to the US standard presently ineffect i- Tn-oiesi) and the employee will be responsible for reimbursingthe Trust Fund for this emlloyment of vehicles for private use Housing and local-hire staff are provided for in the attached Trust Fundbudget

Attachment A

Tlits ttxtiv

SAi0 76 UAL i-77

1 oi-terr 2 20fnl0 40(00 50000h oisutawt~ 1om 2333month 14 000 14000 2 honfjt 0 115209720

3 Ot ffrentia 25 10000 12500

o - i class 1 post) 1500 1875

43120

Ibull I - 11I IV SIlC

I i-t v Iiclwlc and pe r dit-iII 12000 120001 500

3 i i h1080 S fain iI es 21 oi0o

3 U - rund trip i 2500 7500 7500

7 t 2livan 4 1300 5200 5200

angua)u tr 1j

ours 2 - 1500 3000-(r dir- 2 x 3 x 30 x 30 3400

9 a-rmencompensation 7000 3750 10 Ther dirct costs 4000 4000

il p)vt (estimate) 23000 23000

207040 150345

12 wv l2 41408 30069 248448 130414

Total $428862

Iiol Ii ty blidget

aat lt 2 enirs plus 3 months [13nguage training I ya in CY 7 and 15 yeairs W 77

tlI i -ntry I pa from rust ounds 4 6 0ali consuItants per year (3 men 2 months)5 a agc traiiing provided similar rSi

-1 wv - sar if 1ll time ir plnyroe)advu ach Jramd LO iiavowife antl ilinor chil lrcn (Z

C 0 1 T y L I S T

t___e___

I Ty p ew r i t e r ma n u a l o f f i c e - t y p e42

wide carriage pe42 Mimeograph machine hand operated3 Microscope stereo-dissecting

Unit

2 2

Provincial (2 Units)

Price $ us $ 0-

5 1000 400 800 500 1 000

COI p(

Tambak D

Units

velopment UnitTa

U n i t P r i c eus $S

p

A t c m

ak l t n i c t on U Tarice Intens ficati n Uni

$ C l _OUi rc S$R

t

4

5

Microscope compound with built-in illuminator and trinocular photoshy

head and camera back

Projector slide with extension

2 1200 2400 = -=

cord screen and extra strap and lamps3cap7 Calculator hand battery operated

8 Hydrometer to measure salinity

2

4 4

-

350

5050

700

700200

8

88

30

35050

20

2800400

0-60 rpt 9 Plain table tripod and Simple ali-

dade i0 Plain meter polar compensating 11 Camera 135 or 126 mm automatic12 Triple beam balance and accessories

-_

16

8

5050

34300 300

00800

24000

800

-

-

13 Thermometers pocket 14 Hand lens 15 Megaphones hand battery operated16 Hand tools 17 Type measures 30-50 m-19 TA Equipment

Sub -T ota l P IOT 20 Outboard Motor 1

22 4x4 Jee221 Mini Bus 2

23 Pick-up ton 7

24 Motorcycles 100 cc HondaT ot al0

2

2

2

500

4 00

6100

1000

1680 16800

409400

12200

1000

88

16516

16

8

8

0

1i

7575

75 10 10

300

1100

1

100600

80

1200160 C

1100i

80 40

80

80

75 3000

5 00

000

30 24001

1 0

Sub-Total (AID) TotalTI

25 GOI (port charges)

6 03

0

384 00800 384400

($40

7 8

4800 843

33600 7 0

- shy _ _ 27 95 3 88

20 2372140

$5716)

2 0 843

1

10600

13184

1318040

m m

-- ($3176)

t4V

3Zld Wag FY77

~ 2 0 qpiin 0007 600 12600

lflnraors

454 4 00 ran 4~

i-shy

45~4I 100 4

Gl~0

(2 ye2r5

$77 54$an

372 450

4~F

t i5 t-

C0er- atore

r 4~ 4 ~Cot~re AC544~t54S)S4442 yr~ V 1 547 ~

16 0 month44 (2 houses

2 0

1 7 004 4$4 5 4444 4 ~~ 44 11 2 9 0

4

~ W ~

~447444

100~~~ 44

7 447~4555544

~Ps

6~

6

to

PrDeri Dien

C4onsult4445

Ja4z44

Staf 774444

asite

444ys44

J

120)02400

~ -

amp ) 4 4i5 4

4V$44Ae4 24gt4 0

44$4494

4444

3

Oday hotel

Li1~ pm445j nj45454745t574s5444

N5 us20

554

I~~~~~~~~~~~~~~

5 before house~ ~V an cy

q 4 4457~444177454S544544S444~4 447544442

74744545

~450 444 7

4

5 jS 884~ ~ 44 Ss~5

45444

2988 7w 7

Occ 4 44960

0

4

35918

4

4

4 4

274

2474

4~4S474100

3~

I-~ 4

7754 ~~~~~~~~ 4~ 4$$4~ (~4 ~ 3 9 8 ~ ~ l 3 0 6

z 4

TABLE I

Development costs tor 4 hectare tambak

I t e m Unit Costunit unitha unit4 ha cost4 ha depreciation

1 land clearing ha 40000 1 4 160000

2 dike construction and excavation

of peripheral ditch 3

M 200 2420 484000

3 gates anki screens each 80000 3 240000 48000

4 equipment (hand tools net etc) all 10000 1 1 10000 2000

5 site survey and layout each 15000 1 1 15000

6 administrative certificate

surcharge for land ha 11000 1 4 44000

4

X -

TOTAL DEVELOPMENT COST

financed by farmer

- land clearing - excavation and dike - gate amp screens

TOTAL

40000 121000

80000

953000

241000

TOTAL DEVELOPMENT CREDIT FROM BANK 712000

Additional assumptions I)

2)

3) 4) 5)

6)

excavation only for peripheral canal - average high tide at original land surface loan repayment in 5 years with 1 year grace period fixed annual payment for principal and interest milkfishshrimp polyculture 3 crops per year a yearly income of 260000 is established as minimum plus unexpected exenses and losses for a total minimum income no production in Year I

least 35 cm above

40000 to help cover requirement of 300000

TA BLE II

annual production budget

I t e m Unit Costunit unitha unit4 ha

1 Cost4 ha

Fixed costs - interest on capital 12 - depreciation

TOTAL fixed costs

747606250

13 50

c

Operating costs 5 - milkfish fry

- shrimp post larvae

- organic fertilizer

inorganic fertilizer

- Brestan

- Derris root

- labor -

- maintenance 4

each

each

kg

kg

kg

kg

manday

manday

12

2

20

70

7500

1200

500

500

4500

45000

500

125

1

12

14670

146700

1793

448

4

43

30

240

176040

293400

35860

31360

30000

51600

15000

120000

TOTAL operating costs

interest on operating costs 15 753260

92737

TOTAL COSTS 983259

I rearing pond area is 326 ha transition pond area 0325 ha 2 survival after stocking 71 3 survival after stocking 40 4 provided by farm owner family5 capital for operating costs is borrowed from bank through year

sufficient for farmer to provide his own operating capital VI after which income is

4APRIL 1980

851 AVAILABLE DOCUMENT ECONOMIC ANALYSIS OF THE BRACKISH WATER FISHERY PILOT

DEMONSTRATION PRODUCTION PROJECT

INTRODUCTION

The Brackish Water Fishery Project pilot tambak demonstration

area is located in Bedagai North Sumatra Province Indonesia

It covers an area of sixty-eight hectares of which sixty-one

hectares are potentially productive and seven hectares allocated

for dikes canals and roadway The broad purposes of the overall

project have been to assist the government of Indonesia to

increase its production of brackish water fisheries in seven

kabupatens in the provinces of Aceh and North Sumatra and the

creation of 6z infrastructure base upo - which tambak expansion

carn take place

The part of the project in Bedagai for which the following

analysis is made is divided into seventeen sub-units of four

hectares each corresponding to the seventeen family cooperators

A cooperative organization has been established to manage che

project which include production and marketing of milkfish and

prawns along with such other operational and administrative

functions needed to operate a business The family cooperators

will not receive the proceeds of the sale but will be given an

annual or monthly subsistence allowance from the Bank Rakyat

Indonesia corresponding to their needs or to the cost of their

labor Proceeds from sales will be deposited and accumulated

at the bank during the period of project performance at an

agreed upon interest rate Presumably the accumulated capital

-2shy

and interest will be returned to the fishermancooperators after

the ten year period (1989) when the development loan has been

fully amortized

Construction of the project has been done by PT Hutama

The Bank Rakyat Indonesia is financing the project

Karya

ASSUMPTIONS

The period of project performance factor and output

prices production levels discount rate and inflation rate

are assumed as follows

1 Loan amortization allows a one year grace period with

first payment scheduled in 1981 and continuing annually

up to 1989 at which time the loan will be paid in full

A total period of 10 years

loan of Rp 87225000 for capital2 Interest rate on

investment is 105

3 Milkfish production is 600 kgmhayear in 1980 increasing

at 574 annually up to 1984 after which time it will

attain optimum production of 750 kgmhayear Prawn

production is 250 kgmhayear in 1980 increasing at

a rate of 1247 annually up to 1984 after which time

it will attain maximum production of 400 kgmhayear

4 Prices of milkfish and prawn are estimated at Rp500

and Rp 3500 respectively and assumed to increase

annually at a rate of 15 equivalent to expected inflation

rate

5 Discount rate to estimate net present value of costs and

revenues is also 15 representing expected rate of interest

on loans or deposits

COST AND REVENUE DATA

COSTS

In economics as well as in accounting it is convenient to

classify cost according to whether they vary with the level of

are those that remain constant regardlessFixed costsproduction

of the level of production while variable costs vary directly

with production

In this analysis the fixed costs include capital investment

for construction of the fishpond of seventeen four-hectare units

cost of land titling and certification cost of

cost of land Other

vehicle pumps and equipment and other developmental costs

fixed costs include annual depreciation of vehicle pumps and

equipment real estate taxes supervisors salary operation and

maintenance cost estimated at approximately two-percent of capital

investment and other non-identified capital costs

The variable costs include labor cost cost of fingerlings

cost of fertilizer and pesticide and operational cost of pump and

vehicle See Table 1

-4-

The total capital investment of Rp 87225000 was

financed by BRI at a rate of 105 per year payable within a

If thisten year period including a grace period of one year

loan is amortized annually over the nine year period the

annual amortization cost is estimated at Rp 15484104 This

cost remains constant over the period of

All the other fixed costs (except tax and depreciation)

and variable costs are affected by inflation and as a result

their magnitude increases by the level of inflation estimated

at 15 over the repayment period 1980-1989

The biggest single item expense is the cost of fingerlings

estimated initially at Rp17000000 in 1980 and increasing

at the rate of 15 annually to approximately Rp60000000 in

1989 The second biggest item is the amortization cost of

capital investment which remains constant over time but is

expected to be exceeded by cost of fertilizer in 1984 Labor

cost and operation and maintenance cost are also significant

cost items that increase with the level of inflation See

Tables 1 and 2

The total cost of the project is estimated annually at

about Rp 38 million in 1980 escalating to a level of

See Table 4 column 2approximately Rp 147 million 1989

-5-

Table 1 COST ITEMS OF THE BRACKISH WATER FISHERY PROJECT

FIXED COSTS

Capital Investments

Construction Cost at Rp850000ha

Cost of Land at Rp 75000ha

Cost of Titling and Certification at

Rp 47059ha Cost of Project Vehicle Pumps and

Equipments

Cost of Additional Leveling and Filling Expenses

Cost of Other Development Capital

Total Capital Investment

Other Fixed Costs

Annual Depreciation of Vehicle Pump and

Equipment Real Estate Tax at Rp 5000hayear

Supervisors Salary per Annum

O and M at 2 of Capital Investment

Other Capital Costs

Total Other Fixed Costs

VARIABLE COSTS

Labor Cost or Cost of Living at Rp 90000hayear

Milkfish fry at 400004 ha unityear at

Rp10 each Prawn fry at 400004 ha unityear at

Rp 15 each 4 Tcns of Inorganic Fertilizer 4 ha unit

at Rp 80000 per ton

12 Tons of organic Fertilizer 4 ha unit at

Rp 20000 per ton Pesticides at Rp 40000 per ha unit 45000 perOperational Cost of Punp at Rp

4 ha unit

Total Variable Costs

Rp57 80 0 000 5100000

32003000 10000000 10000000 1125000

87225000

190002000 340000 600000

1744500 500000

4184500

Rp 6120000

6800000

ic0

5440000

4)080000 680000

765)000

Rp34085000

ear ort o

Investmeee ap t

a nua11 on epep 0h1-1-=eEVehir a amp E u

Ve

-r- rvisors 11P- -shy rs -

600000

n an eMaintn=

1744500

980 r pmeeGrace periodG 1000000 1

340000 r

690000=F2 e 00 11 744 500Mit - 1

20061756a 75

1 pl 011 5r 4cr4 415448104 1000000 340000 793500 2307101

1982899218 01 44 4154481045 130009000 340000 2653166

919833 01154481045 44 4 1000000 340000 912525 -

819841984 1544810415 44 1$000000 340000 10494041206814 30511413508812

19985 115448104 1000OOU 340000 4035134

119986

1901987

8 104104

888104104

115448104

1 s8t a15448104

1000000

1000000

340000

340000

1387836

1596012 4-

640405 5336465

19881988 od8104115448104 11000000

1000000

340000

340000

1835414

2110726 1 6136935

S capital investment of Rp 87225000 amortized over

a ten year period

one year gracea) at 105 interest(including b Based on Rp 10 000 000 worth of

project vehicle pumps and equipments

depreciated at ip i000000 per year

c Based ontax of Rp 500 hayear

a Based on Rp 600000year increasing at 15 inflation rate

NL 1P4-Lx C A -In

or ngeiCaCar italital

500000

575000500000

661250 ngor e760437

8745031005678

1156530

1330010

1529511

1758938

I-OPA

ta xe Costs

costs4184500

41845002005927920059279xe ota7 20549955

21114232

21763157

22509408

23367604

24354531

25489414

26794703

---

-7-

Revenue

The only source of income of the project is from its sale

of milkfish and prawns produced from the sixty-one pctentially

Estimates of production and prices were

productive hectares

obtained from both the Provincial Fisheries Service and from

The Directorate General the Directorate General of Fisheries

of Fisheries figures reflect pondgate prices or prices paid to

fisherman while the Provincial Fisheries figures are wholesale

See Table 3 and Appendix Table B prices

This analysis used the Provincial Fisheries figures because

it is assumed that a hired production and marketing supervisor

with project vehicle who will also have the responsibility of

marketing and distributing the production to retail and insti-

If the cooperative will limit itself to

tutional outlets

production functions it will receive pondgate prices equivalent

to those furnished by the Directorate General of Fisheries

price levels that do not allow profitable operation until 1938

and beyond See Appendix Table B

and d=ca provided by the Using the production prices

Provincial Fisheries Service it appears that revenue will

year with approximatelyincrease at about 30 per 15 due to

inflation and 15 due to volume increase in production Of

revenue fromto one-fourth representsthis about one-third

sale of milkfish and about two-thirds to three-fourths represents

for milkfish is revenue from prawn production The revenue

per year while prawnestimated to increase at the average of 277

will increase at 31 per year again reflecting both inflation

as well as volume increases in production

ECONOMIC ANALYSIS

Break Even Analysis

Break even analysis involves estimation of the level of

production that would just cover the cost of operation Any

revenue from production over this break even point (BEP) is

profit Shortfall in production below the break even point

(BEP) represents a loss

(1) total fixed costsThis analysis requires data on

(AR) and (3) average variable cost(TFC) (2) average revenue

are related to each other in the(AVC) These variables

following formula TFC

BEP AR - AVC

estimated at Rp 20059279From Table I TFC in 1981 is

From Table 3 AR is estimated at Rp 163451 per kilogram

obtained as a weighted average of milkfish and prawn prices

Rp 70230 per kilogramand from Table 2 AVC is estimated at

Substituting those figures in the above formula the BEP is

207059279

BEP 635 - 702

21500 kgm

ear

980

981

L982

L983

1984

1985

1986

1L987

1988

1989

aLror Cost of Living

6120000

7038000

8093700

9307755

10703918

12309506

14155932

16279322

18721220

21529403

t a Cost ot Fingerlings

17000000

19550000

22482500

25854875

29733106

34193072

39322033

45220338

52003389

59803897

TABLE 3 SCHEDULE

Fertiier b Cost

9520000

10948000

12590200

14478730

16650540

19148120

22C20338

25323389

29121898

337490182

-9-

OF VAIUABLE

POsiiI

680000

782000

89930)

1034195

1189324

1367723

1572881

1808813

2080135

22

COSTS

L

_16__

Iprating b Costs

765000

879750

1011712

1163469

1337990

1538686

1769491

2034195

2340152

2691175

Tota Varia le Costs

34085000

39197750

45077412

51839024

59614878

68557109

78840675

90667057

104266794

11990681

Of this 21500 kgms production milkfish constitute sixtyshy

nine percent or 14897 kgms and prawn constitute thirty-one percent

At a break-over production of 21500 kgmsor about 6603 kgms

the total revenue is estimated at about Rp 3517i000 just enough

to cover the total cost

Clearly as we see in Table 3 the projected total

more than twice the break-over production of 55815 kgms in 1981 is

early in 1981 profitsproduction of 21500 kgms implying that as

will be attained equivalent to about Rp 32 million rupiah at

current prices See Table 4

Cost Benefit Analysis

The cost-benefit analysis is the ratio of discounted benefits

As shown in columns 5 and 6 of Table 4 the to discounted cost

cost benefit ratio is 950459195

BC = 45073492W

- 211

This BC ratio implies that for every Rp 1000 cost of the

project about Rp 2110 in benefits will be obtained

Clearly the BC analysis further confirms the BEP analysis

profitable enterprisethat the project is a

Cash Flow Analysis

The cash flow or incremental profit analysis indicates the

net present value of the stream of profits that will be obtained

The result of the analysis shows that over the ten year period

the project will realize about Rp 500 million This means that

at the average one hectare will have an annual profit of

Rp 819220

Assuming that the productive life of the pond is 10 years

and that the average profit per hayear is held at Rp 819220

and further assuming that the interest rate is 15 then the

estimated value of one hectare pond consistent with assumed

This valuepotentialis Rp 16633220production and profit

is about twelve times the initial capital investment of

Certainly this project appears like a financially

Rp 1429918

profitable investment See Table 4

AND iSSUESSM2MARY CONCLUSIONS

The brackish fishery demonstration project in Bedagai

North Sumatra appears to be an enomically and financially viable

First the projacted production in 1981 exceeds enterprise

-- implying that even the break-even project by almost two times

one-half of projectedif actual production reaches only

still be able to cover its capitalproduction the project will

Second the benefit cost ratio indicateand operational cost

over the period of project performance the net presentthat

twice net present value ofbenefits morevalue of is than the

-12-

RICES SCHEDULE OF PRODUCTIONTABLE 4AND REVENUE BASED ON 61 HA

Total Revenue

a _ - b__ Pr ces nCRP KG Revenue FromYea Pro (tion n KHA- bYear Ia PRAWN - MILKFISHPrawnMILKFISH-PRAWN -MILKFISH 35 837 50026 687 5009 150 00035005001253001980

91 23Q68 992 50022 237 55040255756341981 281 604 11628 989 22827 055 39146296613166711982 148 463 08594 268

356 5323 32 869 240 115 7607091983 189 362 200149 376 80039 985 4006122874400750

7040 1984

46 024 500 1 1 6 750 400 1006

1 250 429 401985 754 102 88096115698040075 288 11500

198_6

22 161 00060 84500 9310-13304007501987 3311781502260069 951__1070615294007501988 380991450300 437 20080 474 250123131759400750 1989

a Based on 574annual increase in yield reaching 450 KgHa optimum

production in 1984 and remaining at that level thereafter

b Based on 1247 annual increase in yield reacing an optimum

production of 400 KgHa in 1984 and remaining at that level

thereafter a level equivalent to inflation

rate of c Price increasing at A-L a_ltc --L ltL t- per year rkJ4lt t-- 157 J I e

-13-

In other words every Rupiah invested or spent in cost

the project generates more than two Rupiah worth of revenue

Third the cash flow or incremental profit analysis indicate

that at the average one hectare will earn a profit of Rp819200

a year This amount when capitalize over a ten year period

at 15 rate show that the value of one hectare now based on

expected production and prices is Rp 16633220 This exceeds

substantially the original capital investment of Rp 1429918

per hectare

The above conclusions has a high probability of being

realized only under the following conditions

First the project should have a competent manager witk

sufficient authority to make decisions regarding all adminisshy

trative and operational aspects of production and marketing

It is important that he should also be involved in developing

the wholesale and retail market if the prices used in the

to be realized He should be technically competentanalysis is

to supervise production marketing and administracively

lrnowledgeable to direct all operations and gain the confidence

of the fishermen marketing agents fisheries officials and

bankers

Second the fishermen should be provided sufficient

cost ofincentives beyond what they receive from the bank as

-14-

Without such incentives their productivity

living allowance

may decline or will not be realized and the projected

production targets for each year may not be attained

There are some figures in the cost datathat perhaps ned

to be re-examined

First is the labor cost or cost of living allowance paid

This level is sufficient for by the bank to the farmers

It does not provideminimum subsistence of basic human needs

the kind of incentive required to attain produation targets

Second the fertilizer application is probably on the high

On the basis of the budget one hectare requires three

side

tons of organic and one ton of inorganic fertilizer per year

Third it is assumed that milkfish and prawn fingerlings

If there is no assurance are available in the quantities desired

of the regularity and quantity of such supply production target

may not be realized If not it may be a good idea to include

a separate sub-project production of fingerlings for these

as

fish farmers

-15-

APPENDIX TABLE A ESTIMATED COSTS AND REVENUE TABLE

BIAYA PEMBUATAN DAN OPERASIONIL PILOT PROJECT TAMBAK BEDAGEI

x)ha

Pembuatan TambakUnit4I

1 Konstruksi Rp 3400000 2 Pompa 950000 3 Alat alat tambak 50000

________ Rp4400000

II OperasionilUnit 4 ha

1 Pembelian Nener 40000 ek Rp10 400000

2 Pembelian benih udang 6G0O0040000 ekr Rp 15

3 Pupuk kandang 12 Ton Rp20000 240000

4 Pupuk an organik 4 ton

Rp 80000 320000

400005 Pestisida

45000 Rp15450006 Operasionil Pompa

equivalen dengan Rp386250ha equivalen dengan Rp26265000

6 8 ha17 unit

III Rencana HasilUnit4 ha

1 Ikan Bandeng 357 ha x 600 Kg Rp500 Rp30710002 _3 Udang 357 ha x 250 Kg Rp331500 1232750

Jumlah Rp4194750

equivalent dengan Rp10486875ha equivalent dengan Rp71310750 68 ha

IV Biaya2 lainunit4 ha

1 Penyusutan alat2 pompa dsb 325000 2 Biaya hidup 360000 3 Pajak dsb 20000 705000

equivalen dengan Rp176250 equivalen dengan Rp11985000

68 ha17 unit

x) BiayaPembuatan Tambak (Rp)

-16-

ADM TANAH POMPAKONSTRUKSIU R A I A N

I SERTIFIKAT

5900034 122059 237500Per ha 950000Per Unit (4 ha) 2363614 488235

8300000 i6150000Per Kelompok68 ha 40181434

~~Yv Vibfc

KONSTRUKSI II

(PENIMBUNAN

PALUH DSB)

1370376 5981507 10168550

APPENDIX TABLE B SCHEDULE OF REVENUE

Production in GSIHA Prices iRG baears

MILKFISH PRAWN b MILKFISH PRAWN shy

1980 300 60 250 1460

1679120 2881981 600

331 19311982 632 171

245 380 22201983 665

350 437 25531984 700

503 29371985 700 350

578 33771986 700 350

350 665 38831987 700

764 4466988 700 350

879 5136989 700 350

a Initial production at 600 KgHa increasing at 527year until 1984 when it reaches optimumproduction at 700 gsHa

b Initial production at 120 KgHa increasing at 4288 per year until it reaches optimum production at 350 KgHa per year in 1984

-17-

PRODUCTION PRICES AN]) BASED ON 61 11A

Tw

MILKFISI1

4575000

10540800

12760712

15414700

18659900

21478100

24680600

28395500

32622800

PRAWN

5343600

12290280

20142261

33177900

54506550

62704950

72098950

82902050

95349100

37533300 109653600

Total Revenue TotalRevenue

9918600

22831080

32902973

48592600

73166450

84183050

96779550

111297550

131971900

147186900

c Average price estimated as follows 120 x 50 x 800 - 48000For Indicus = 108000For Macrobium 120 x 30 x 3000

For Others 120 x 20 x 800 = 19200

Total 120 - 175200

Ave Price Hp 1460

Source Estimates from DGF Jakarta

Years

1980

1 81

1982

1983

1984

1985

1986

1987

1988

1989

-18-

TABLE 5 SCHEDULE OF COSTS REVENUE AND PROFITS AT

a Gross

Rev nue

ross Costs

35837 500 38269500

91 230 075 59257 029 3 6 7

116 283 995 65627

2 26 08 53256

81 378 035

8

189 62 200

06517

250 429 400 102 208 279

88 011 500 115 021 588

1 1 8 150 129 756 208

146701516380991450

seeuntedttWr-rate-

e ic a- 4 a 107

CURRENT AND CONSTANT 1980 PRICES

et Present Va e of Gross or Cas FownCeMetCostsRevenueProfit -2432000

35 837500 38269500-2432000 27803761515299127933367331973046 3830147687922329 4962085250656628

4964799197 614756 4796676675510252 61834547

107984165 108358370 46523823

63012138126733983 108290408 45278272

640759911 8221121 108260630 44184639

6502690843236615172989912 108263523

6584483342417304201421942 108262137

6660862841707241108315869

Total 950459195 450734924

234289934

499724273

Page 11: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 12: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 13: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 14: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 15: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 16: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 17: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 18: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 19: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 20: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 21: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 22: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 23: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 24: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 25: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 26: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 27: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 28: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 29: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 30: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 31: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 32: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 33: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 34: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 35: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 36: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 37: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 38: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 39: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 40: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 41: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 42: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 43: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 44: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 45: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 46: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 47: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 48: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 49: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 50: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 51: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 52: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 53: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 54: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 55: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 56: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 57: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 58: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 59: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 60: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 61: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 62: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 63: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 64: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 65: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 66: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 67: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 68: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 69: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 70: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 71: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 72: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 73: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 74: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 75: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 76: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 77: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 78: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 79: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 80: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 81: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 82: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 83: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 84: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 85: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 86: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 87: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 88: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 89: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 90: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 91: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 92: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 93: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 94: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 95: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 96: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 97: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 98: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 99: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 100: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 101: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 102: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 103: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 104: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 105: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 106: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 107: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 108: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 109: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 110: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 111: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 112: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 113: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 114: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 115: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 116: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 117: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 118: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 119: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 120: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 121: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 122: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 123: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 124: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 125: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 126: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 127: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 128: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 129: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 130: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 131: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 132: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …
Page 133: AGENCY FOR INTERNATIONAL DEVELOPMENT BEST AVAILABLE …