Golden Delta Rice Business Plan — The Outgrower Scheme
How outgrower paddy fills the mill beyond own-farm supply, the terms offered to smallholders, and the risks the scheme carries.
The Outgrower Scheme
Jump to section
- Overview & contents
- i. Important Notice and Basis of Preparation
- 1. Executive Summary
- 2. The Business
- 3. Why the Mill Is the Business
- 4. Market Analysis
- 5. SWOT and Competitive Position
- 6. Production and Operations
- 7. The Outgrower Scheme
- 8. Organisation and Compliance
- 9. Financial Plan
- 10. Break-Even and Debt Service
- 11. Investment Analysis
- 12. The Finance Rate Decides This Project
- 13. Risk Analysis
- 14. Implementation Roadmap
- 15. Key Performance Indicators
- 16. Key Assumptions
- 17. Conclusion and Recommendation
- A. Appendix A: Consolidated Financial Summary
- B. Appendix B: Capital and Cost Schedules
- C. Appendix C: Funding and Debt Schedules
- D. Appendix D: Risk Register
- E. Appendix E: Glossary
The mill needs 1 620 tonnes of paddy at full production; the farm produces 1 000. The balance of 620 tonnes comes from contracted outgrowers within roughly 40 kilometres of the mill.
|
Element |
Design |
|---|---|
|
Scale at maturity |
Approximately 200 farmers cultivating 1 to 3 hectares each |
|
Input pre-financing |
Seed, fertiliser and agrochemicals advanced at cost and recovered from paddy delivered; N24 000 000 budgeted at establishment |
|
Extension support |
Company agronomist provides planting, fertiliser timing and pest management guidance |
|
Price mechanism |
Floor price agreed pre-season, with an uplift if the market price exceeds the floor at delivery |
|
Payment |
Within seven days of delivery and grading — the single strongest retention tool |
|
Quality standard |
Moisture, foreign matter and grain quality graded at intake, with price differentials |
|
Default risk |
Side-selling to competing buyers when prices spike; mitigated by prompt payment and input recovery terms |
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|---|---|---|---|---|---|
|
Own farm paddy, t |
516 |
799 |
1 000 |
1 030 |
1 050 |
|
Outgrower paddy purchased, t |
217 |
434 |
620 |
744 |
868 |
|
Outgrower share of throughput |
30% |
35% |
38% |
42% |
45% |
|
Cost of paddy purchased, ₦ |
76 123 600 |
169 755 628 |
270 396 465 |
361 790 470 |
470 629 103 |
|
Mill utilisation with outgrowers |
28% |
47% |
62% |
68% |
74% |
|
Mill utilisation on own paddy alone |
20% |
31% |
38% |
40% |
40% |
7.1 Why the scheme is economic rather than philanthropic
The outgrower scheme is frequently presented in Nigerian agricultural plans as a development benefit attached to a commercial core. Here it is the other way round. Without 620 tonnes of purchased paddy the mill runs at 38 per cent of capacity, and a mill running at 38 per cent capacity does not earn its ₦172 000 000 of capital. The scheme is what converts an under-utilised asset into the profit engine described in Section 3.
It also delivers real development impact — roughly 200 farming households supported with pre-financed inputs, agronomic extension and a guaranteed offtake at a floor price — and that impact is precisely what qualifies the venture for the concessional finance on which Section 12 shows the entire return depends. The commercial and the developmental case are the same case.
|
Measure |
At maturity |
Note |
|---|---|---|
|
Farmers contracted |
Approximately 200 |
Cultivating 1 to 3 hectares each within 40 km of the mill |
|
Paddy purchased |
620 t a year |
38% of mill throughput |
|
Input pre-financing at establishment |
₦24 000 000 |
Seed, fertiliser and agrochemicals advanced at cost |
|
Payment terms |
Within 7 days of delivery and grading |
The strongest retention tool available |
|
Minimum before the mill is ordered |
40 farmers contracted |
A gate condition in Section 14, not an objective |
|
Mill utilisation without the scheme |
38% |
Against 62% with it |