APIP Agricultural Policy Implementation Project
APIP Agricultural Policy Implementation Project
APIP Agricultural Policy Implementation Project
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
CASH INFLOW<br />
Yield<br />
Price<br />
Vslc of ToW Production<br />
Production Sold<br />
(309& of Total)<br />
CASH OUTFLOW<br />
Capital Investment (1)<br />
Openating Expenditur. (2)<br />
INCREMENTAL NET BENEFIT<br />
Before Financing<br />
FINANCING<br />
Inltopca Rate<br />
Loan Receipts<br />
Debt Outtanding<br />
Debt Service<br />
Net Financing<br />
Annual Interst Payment<br />
INCREMENTAL NET BENEFIT<br />
After Financin<br />
ItrdRate of Return<br />
(1)CapitalInvtmen (1000 DT)<br />
Irrigtion s tem<br />
Greenhouse<br />
-Frames<br />
-Pltic<br />
-Aorim<br />
usnc & Implenents<br />
PackiglCooing Room@<br />
Vehiceks<br />
TOTAL<br />
Units<br />
ftemsm2<br />
DT/sten<br />
1000 DT/farm<br />
1000 DTIIarm<br />
1000 DT/Iarm<br />
1000 DT/arm<br />
1000 DT/farm<br />
9.5%<br />
1000 DT/farm<br />
1000 DT/farm<br />
1000 DT/farm<br />
1000 DT/farm<br />
1000 DT/farm<br />
196.91<br />
Life at<br />
Product<br />
5 yea<br />
15 yeam<br />
2years<br />
3years<br />
5years<br />
7.5 year<br />
5year<br />
1<br />
100.0<br />
0.200<br />
0.0<br />
0.0<br />
200.1<br />
0.0<br />
-200.1<br />
100.0<br />
100.0<br />
100.0<br />
-100.1<br />
1<br />
17.1<br />
81.0<br />
24.0<br />
3.0<br />
30.0<br />
30.0<br />
15.0<br />
200.1<br />
2<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
0.0<br />
140.2<br />
219.1<br />
0.0<br />
93.6<br />
15.9<br />
-15.9<br />
9.5<br />
203.9<br />
2<br />
0.0<br />
3<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
24.0<br />
140.2<br />
195.A<br />
4<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
3.0<br />
140.2<br />
216.8<br />
5<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
24.0<br />
140.2<br />
195.A<br />
6<br />
100.0<br />
0.2<br />
450.0<br />
360.0<br />
6Q1<br />
140.2<br />
157.7<br />
7<br />
100.0<br />
0.200<br />
45k.0<br />
340.0<br />
27.0<br />
140.2<br />
192.8<br />
YEARS<br />
8<br />
(2) Operati 8 expecdire. include labor, vwbl cou for matenal inputs. and fimd cost (minus intce charges and depreciatio) ash on crop budge.<br />
0.0<br />
6.5<br />
15.9<br />
-15.9<br />
8.9<br />
179.9<br />
3<br />
24.0<br />
24.0<br />
0.0<br />
788<br />
15.9<br />
-15.9<br />
8.2<br />
200.9<br />
4<br />
3.0<br />
3.0<br />
0.0<br />
70.4<br />
15.9<br />
-15.9<br />
7.5<br />
179.9<br />
$<br />
24.0<br />
24.0<br />
0.0<br />
61.2<br />
15.9<br />
-15.9<br />
6.7<br />
141.8<br />
6<br />
17.1<br />
30.0<br />
15.0<br />
62.1<br />
0.0<br />
51.0<br />
15.9<br />
-15.9<br />
5.8<br />
176.9<br />
7<br />
24.0<br />
3.0<br />
27.0<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
30.0<br />
140.2<br />
119.8<br />
0.0<br />
40.0<br />
15.9<br />
-15.9<br />
4.8<br />
173.9<br />
8<br />
30.0<br />
30.0<br />
9<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
24.0<br />
140.2<br />
195.S<br />
0.0<br />
27.8<br />
15.9<br />
-15.9<br />
3.8<br />
179.9<br />
9<br />
24.0<br />
24.0<br />
!0<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
3.0<br />
140.2<br />
216.S<br />
0.0<br />
145<br />
15.9<br />
-15.9<br />
Z6<br />
200.9<br />
10<br />
3.0<br />
3.0<br />
11<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
56.1<br />
140.2<br />
163.7<br />
0.0<br />
0.0<br />
15.9<br />
-15.9<br />
1.4<br />
147.1<br />
11<br />
17.1<br />
24.0<br />
15.0<br />
56.1<br />
12<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
0.0<br />
140.2<br />
219.$<br />
0.0<br />
0.0<br />
0.0<br />
0.0<br />
219.1<br />
12<br />
GO<br />
13<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
27.0<br />
140.2<br />
192.8<br />
0.0<br />
0.0<br />
0.0<br />
0.0<br />
1928<br />
13<br />
24.0<br />
3.0<br />
27.0<br />
14<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
0.0<br />
140.2<br />
219.1<br />
0.0<br />
0.0<br />
0.0<br />
0.0<br />
219.8<br />
0O<br />
14<br />
15<br />
100.0<br />
0.200<br />
450.0<br />
360.0<br />
24.0<br />
140.2<br />
195.8<br />
0.0<br />
0.0<br />
0.0<br />
0.0<br />
195.S<br />
15<br />
24.0<br />
24.0
Change language