Tarlton Beetroot Business Plan — Water, Energy and Land: The Three Binding Constraints
Water entitlement, electricity supply and land access — the three limits that cap the operation regardless of demand.
Section 15 of 37
Water, Energy and Land: The Three Binding Constraints
Jump to section
- i. Important Notice and Basis of Preparation
- 1. Executive Summary
- 2. Investment Thesis
- 3. Company, Structure and Stage of Development
- 4. Customer Problem, Value Proposition and Monetisation
- 5. Products, Portfolio and Unit Economics
- 6. Industry Analysis
- 7. Market Analysis and Sizing
- 8. Customer and Channel Analysis
- 9. Competitive Landscape
- 10. Business Model
- 11. Go-to-Market Strategy
- 12. Operating Model: Agronomy and Production
- 13. Operating Model: Post-Harvest, Packhouse and Logistics
- 14. Water, Energy and Land: The Three Binding Constraints
- 15. Management and Organisation
- 16. Strategic Plan
- 17. SWOT Analysis
- 18. Risk Analysis and Register
- 19. ESG and Development Impact
- 20. Implementation Roadmap
- 21. Financial Assumptions
- 22. Projected Income Statement
- 23. Projected Balance Sheet
- 24. Projected Cash Flow
- 25. Capital Expenditure and Working Capital
- 26. Funding Requirement and Structure
- 27. Break-even Analysis
- 28. Debt Serviceability
- 29. Investment Returns and Valuation
- 30. Sensitivity and Scenario Analysis
- 31. Phase 3: Processing Optionality
- 32. Key Performance Indicators and Management Dashboard
- 33. Conclusion and Investment Recommendation
- A. Appendix A: Monthly Projections, Year 1
- B. Appendix B: Detailed Assumptions Register
- C. Appendix C: Glossary
Any one of these three failing terminates the plan. None of them is fully within management’s control.
Water
Irrigated beetroot at Tarlton requires approximately 5,500 to 6,500 cubic metres per hectare per cycle. At 41 beetroot hectare-cycles plus 52 rotation hectare-cycles in Year 5, the operation needs roughly 520,000 to 580,000 cubic metres annually. Phase 1 is served from an equipped borehole under Schedule 1 and General Authorisation provisions, which is adequate for one hectare and entirely inadequate for anything larger.
Phase 2 therefore depends on acquiring a property with an existing, lawful and verified water use entitlement of not less than 55 hectares under irrigation. Under the National Water Act 36 of 1998 existing lawful use must survive validation and verification by the Department of Water and Sanitation, a process that has been applied unevenly and has in places reduced recorded entitlements. New licences in the Crocodile West system are difficult to obtain and slow. Water is consequently the first screening criterion in the land search, ahead of soil, price and location, and independent verification of the entitlement is a condition precedent to both the Series A drawdown and the mortgage bond.
|
Falsification |
If a property with a verified entitlement of 55 irrigated hectares cannot be secured within the R9.9 million land budget, the Phase 2 business case does not exist in the form modelled. The correct response is to return Series A capital, not to proceed on a smaller or unverified entitlement. |
Energy
Irrigation energy is budgeted at R9,870 per hectare-cycle in FY2028 terms, approximately 11 per cent of the field cost stack. Eskom tariffs have escalated well above headline inflation for more than a decade and the model carries energy within the 5.8 per cent general cost escalation, which is arguably generous to the plan. The 100 kWp solar installation budgeted at R1.15 million in month 31 is included principally to displace daytime pumping load and to provide packhouse resilience during load curtailment, not as an environmental gesture. On the modelled tariff path it recovers its cost over approximately seven to eight years, which is acceptable but not compelling; its stronger justification is that a cold chain interruption destroys product value directly.
Land
The Company will hold freehold title to the Phase 2 property, financed 62 per cent by equity and 38 per cent by a mortgage bond. Land at R9.9 million for 85 hectares, or approximately R116,500 per hectare, reflects water-entitled, arable Highveld property within reasonable distance of the Johannesburg market. It is at the upper end of what the returns can support: the sensitivity analysis shows that land acquired at R85,000 per hectare or below is one of the few changes that moves the investment into venture-grade return territory.
15