RURAL EMPOWERMENT THROUGH ESTABLISHMENT OF BIOVILLAGESPROJECT PROPOSAL

Egyptian International Centre for Agriculture, Cairoand

The World Fish Center, Abbassa

This project is the outcome of a group efforts to whom

credit and technical responsibility goes. This project is based on an assignment which was

given to course participants and supervised by Dr.

Abdel Rahman El Gamal as a part of “Fish Development

Training course”. This annual course is organized

by the Egyptian International Centre for

Agriculture - Egypt (EICA). The names of the team

members who developed this project as well as their countries are shown in the

following slide

2005

Rural empowerment through establishment of biovillages

Rina Janwar (Indonesia)

Joe Barry Badayos (Philippines)

Lizzy Muzungaire (Zambia

Dr. Bandla S. Giri (India)

Shamim Akhtar (Pakistan)

Zhou Yong (China)

Otie Dylan Subhakti (Indonesia)

Fish Culture Development Course 2005The Egyptian International Center for Agriculture (EICA), Cairo

andThe World Fish Center, Abbassa

Project Area Krishna – Godavari DeltaAndhra Pradesh State,India.

Period 2006 - 2011

Operational Area 5 hectares

Cost of Project USD 139917

Project area for implementation of model biovillage in India

Objectives

• to integrate livestock rearing units as allied activitiesalong with fish farming in order to generate manorialinputs

• to process organic wastes to generate biofertilizers

• to utilize agricultural, horticultural crop residues andaquatic macrophytes for lingo-cellulose processing

• to harness gaseous energy from biological wastesthrough anaerobic digestion to prepare biofertilizersthrough aerobic digestion mechanisms

• to cultivate in situ nif-biofertilizers and single cellprotein as ancillary activities to aquaculture

• to generate liquid manures and biologically activegrowth substances for use in agri-horti-aquaculturalpractices and

• to utilize fish pond as production unit to obtainorganically certified produce for human consumption

Resource units in Biovillage

Generation units Processing units Production units

Mushrooms

Vermi compost

Azolla

Biomanure

Liquidmanure

Aquaculture

Poultry

Sheep

Pig

HorticultureFodder

Cattle

Interelation between functional units in a biovillage

Livestock Animalwaste

Fodder

Horticulture

Aquatic weeds

Fish pond

Anaerobicdigestion

Biogas slurry

Dryflakes

Spirulinacultivation

Lignocellulose

Mush-rooms

Cellulosefibre

Biocompost

Biowash

Cropresidues

Organicmaceration

Herbalminerals

Azolla

BiogasOrganicmilk

Organiceggs

Organicmeat

Organicvegetables

Livestock Fishfeed

OrganicFish

Vermicompost

Utilization of processed biological wastes for aquaculture in biovillage

Statement of expenditure in integrated livestock units in biovillage system

Activity Years Total Grand TotalI II III IV V

Dairy Farming

2,197.80 - - - - 2,197.80 11,553.30

1,871.10 1,871.10 1,871.10 1,871.10 1,871.10 9,355.50

Poultry Rearing

861.30 - - - - 861.30 5,922.15

1,012.17 1,012.17 1,012.17 1,012.17 1,012.17 5,060.85

Sheep Farming

718.74 - - - - 718.74 4,380.74

732.40 732.40 732.40 732.40 732.40 3,662.00

Pig Farming 944.46 - - - - 944.46 4,505.46

712.20 712.20 712.20 712.20 712.20 3561.00

Mushroom culture

320.65 - - - - 320.65 413.95

18.66 18.66 18.66 18.66 18.66 93.30

Fish culture 28,512.00 - - - - 28,512.00 110,528.55

16,403.31 16,403.31 16,403.31 16,403.31 16,403.31 82.016.55

Vermi-culture 1,049.40 - - - - 1,049.40 2,052.75

200.67 200.67 200.67 200.67 200.67 1,003.35

Azolla 200.00 - - - - 200.00 240.00

8.00 8.00 8.00 8.00 8.00 40.00

Horticulture 170.00 - - - - 170.00 320.00

30.00 30.00 30.00 30.00 30.00 150.00

TOTAL 34,974.35 - - - - 34,974.35 139,916.90

20,988.51 20,988.51 20,988.51 20,988.51 20,988.51 104,942.55

11,553

.30

15,000

.00

5,92

2.15

7,65

6.25

4,38

0.74

5,68

7.50

4,50

5.46

5,77

5.00

413.9

5

525.0

0

2,05

2.75

2,50

0.00

240.0

0

300.0

0

2,05

2.75

2,50

0.00

320.0

0

400.0

0

110,5

28.55

154,0

00.00

-

20,000.00

40,000.00

60,000.00

80,000.00

100,000.00

120,000.00

140,000.00

160,000.00

Cattle

Poultry

Sheep Pig

Mushro

om

Vermico

mpostAzo

lla

Biomanure

Horticu

lture Fish

Expenditure and income generation (USD) from bioresource activities in biovillage

Expenditure Income

Statement of percentage return of investments from integrated livestock units in biovillage system

Activity Years Total Profit RRI(%)I II III IV V

Cattle 4,068.90 1,871.10 1,871.10 1,871.10 1,871.10 11,553.30 3,446.70 29.8

3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 15,000.00

Poultry 1,873.47 1,012.17 1,012.17 1,012.17 1,012.17 5,922.15 1,734.10 29.2

1,531.25 1,531.25 1,531.25 1,531.25 1,531.25 7,656.25

Sheep 1,451.14 732.40 732.40 732.40 732.40 4,380.74 1,306.76 29.8

1,137.50 1,137.50 1,137.50 1,137.50 1,137.50 5,687.50

Piggery 1,656.66 712.20 712.20 712.20 712.20 4,505.46 1,269.54 28.2

525.00 1,312.50 1,312.50 1,312.50 1,312.50 5,775.00

Mushroom culture

339.31 18.66 18.66 18.66 18.66 413.95 111.0521.1105.00 105.00 105.00 105.00 105.00 525.00

Azolla culture

208.00 8.00 8.00 8.00 8.00 240.00 60.00 24.9

60.00 60.00 60.00 60.00 60.00 300.00

Horti-culture

200.00 30.00 30.00 30.00 30.00 320.00 80.00 25.0

80.00 80.00 80.00 80.00 80.00 400.00

Fish culture

44,915.31 16,403.31 16,403.31 16,403.31 16,403.31 110,528.55 43,471.45 39.3

30,800.00 30,800.00 30,800.00 30,800.00 30,800.00 154,000.00

Vermi-culture

1,250.07 200.67 200.67 200.67 200.67 2,052.75 447.25 21.8

500.00 500.00 500.00 500.00 500.00 2,500.00

Total 55,962.86 20,988.51 20,988.51 20,988.51 20,988.51 139,916.90 51,926.85 37.1

37,738.75 38,526.25 38,526.25 38,526.25 38,526.25 191,843.75

Rate of return of investments from integrated resource activities in biovillage

28.2 (10%)

29.8 (11%)

39.3 (15%)

21.8 (8%)

21.8 (8%)

25.0 (9%)

26.8 (8%)

29.2 (11%)

24.9 (9%)

29.8 (11%)

Cattle Poultry Sheep Pig Mushroom Vermicompost Azolla Biomanure Horticulture Fish

Raw manure generation (ton) from animal and plant resource units in biovillage

6 (8%)

10 (13%)

3 (4%)

3 (4%)

3 (4%)

10 (13%)

40 (54%)

Cattle Poultry Sheep Pig Horticulture Azolla Aquatic weeds

Unit No. of Animals

Produce Qty/ yr Amt/ yr (USD)

Dairying 4 Milk 6,000 3,000.00Poultry 300 Eggs 60,000 1,320.00

Meat 0.375 281.25Sheep 20 Meat 0.700 1,137.50Pig 10 Meat 0.750 525.00Ligno cellulose

Mushroom 0.10 75.00Fibre 0.04 30.00

Bio fertilizer Azolla 6.0 300.00Biomanure 10.0 500.00Vermicom-

post10.0 500.00

Aquaculture 40,000 Fish 44.0 30,800.00

TOTAL 38,468.75

Product generation in biovillage

Revenue generation (USD) from integrated activities in model biovillage

154,000.00 (79.24%)

400.00 (0.21%)

300.00 (0.15%)

15,000.00 (7.72%) 7,656.25 (3.94%)

5,687.50 (2.93%)

5,775.00 (2.97%)

2,500.00 (1.29%)

525.00 (0.27)%

2,500.00 (1.29%)

Cattle Poultry Sheep Pig Mushroom Vermicompost Biomanures Azolla Horticulture Fish

RESEARCHINSTITUTES

RESOURCEDEPARTEMENTS

FINANCIALORGANIZATIONS

AQUA SHOWS OFT

AWARENESSWORK SHOPS

FARMER SHG

AQUACLUBS

FARMERTHC

FARMERLABS

BIOMANURE

LIVESTOCK

FISH CULTURE

AGRICULTURE

BIOVILLAGE

FARMERINDIVIDUALS

Coordinated and participatory dissemination program for promotion of biovillages

AQUASCHOOLS

CLUSTER VILLAGES