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.
ROSE. ENTERPRISE BUDGET, LOW/MEDIUM/HIGH YIELD<br />
SCENARIOS, PER HECTARE, 1990-1991 SEASON<br />
PRODUCrION/RET"URNS<br />
Yield (Stems/m2)<br />
Plant Density (PAis/m2)<br />
Production Period (months)<br />
Area in Production (m2/yr./ha.)<br />
Total Production (Stems/yr.)<br />
Production Sold (80% of Total)<br />
Producer Price per Stem<br />
Value of Production (DT/ha.)<br />
------ --------------------<br />
COSTS (VARIABLE AND FIXED)<br />
----- ----- ----------------<br />
Hired Labor Wage (DT/day)<br />
Specialized Labor Wage (DT/Day)<br />
Hired Labor Person-Days<br />
Specialized Labor Pcrson-Days<br />
Subtotal - Labor Costs<br />
Variable Costs - Inputs:<br />
Cuttings/Bulbs/Seeds<br />
Fertilizer<br />
Insecticides & Fungicides<br />
Irrigation<br />
Machinery Expenses<br />
Packing Materials<br />
Subtotal - Material Input Costs<br />
TOTAL VARIABLE COSTS<br />
Fixed Costs:<br />
Depreciation: Equipment\Vehicles<br />
Interest<br />
Management & Staff Salaries<br />
Land and Buildings<br />
TOTAL FIXED COSTS<br />
TOTAL COSTS PER HA (DT)<br />
59647.1 63397.1 67147.1<br />
------------- ----------- ----------------------- ----------------<br />
NET REVENUE PER HECTARE<br />
352.9 26602.9 52852.9<br />
------------- ----------- -------------------- ----------------<br />
Conversion factor (ha/qty. sold)<br />
Total Costs per Stem Sold (DT)<br />
GROSS MARGIN (DT/Stem)<br />
Low Medium High<br />
50.0 75.0 100.0<br />
5.0 5.0 5.0<br />
Nov-May Nov-May Nov-May<br />
7500.0 7500.0 7500.0<br />
375000.0 562500.0 750000.0<br />
300000.0 450000.0 600000.0<br />
0.200 0.200 0.200<br />
60000.0 90000.0 120000.0<br />
3.5 3.5 3.5<br />
5.0 5.0 5.0<br />
1150.0 1150.0 1150.0<br />
450.0 450.0 450.0<br />
6275.0 6275.0 6275.0<br />
16071.4 16071.4 16071.4<br />
2092.3 2092.3 2092.3<br />
285.4 285.4 285.4<br />
300.0 300.0 300.0<br />
500.0 500.0 500.0<br />
7500.0 11250.0 15000.0<br />
26749.1 30499.1 34249.1<br />
33024.1 36774.1 40524.1<br />
12273.0 12273.0 12273.0<br />
9500.0 9500.0 9500.0<br />
4850.0 4850.0 4850.0<br />
1350.0 1350.0 1350.0<br />
26623.0 26623.0 26623.0<br />
0.00000333 0.00000222 0.00000167<br />
0.199 0.141 0.112<br />
0.001 0.059 0.088<br />
..... ------------.---------------...... -....---..---....-------------------------------<br />
..<br />
Exchange Rate (DT/$U.S.) 0.85 0.85 0.85<br />
Costs per Hectare ($U.S.) 70,173.1 74,584.8 78,996.6<br />
Costs per Stem ($U.S.) 0.187 0.133 0.105<br />
- ------------.. ------------------...-.-.--......--.---.--------------- ----------------<br />
GROSS MARGIN ($US/Stem)<br />
---------.-- --.--..--.- .........<br />
0.001<br />
----------------<br />
0.070 0.104<br />
----------------