The Economics of Greenhouse Vegetables Raymond Joe Schatzer ...

12
Table 8. Cash Flows, Present Values, and Internal Rate of Return over Twenty Years for Bed Culture Greenhouse Tomatoes.
Net Present
Value to
Year
Internal
Rate of
Return to
Year
Present
Value of
Net Cash
Flow
Annual Net
Cash Flow
Annual
Cash Inflow
Annual
Cash
Outflow
(51,929)
-100.00%
-54.80%
-16.75%
10.70%
20.60%
27.84%
31.25%
34.27%
35.62%
36.89%
37.10%
37.70%
37.99%
38.28%
38.42%
38.55%
38.62%
38.69%
38.73%
38.76%
(51,929)
20,959
13,109
16,709
10,451
11,842
8,331
10,619
6,642
8,465
1,804
6,748
4,221
5,380
3,365
3,813
2,682
3,419
2,138
2,726
91,493
0
51,929
(30,970)
46,407
22,933
(17,860)
(1,152)
9,299
21,141
29,472
40,091
46,733
55,198
57,002
63,750
67,971
73,350
76,715
80,528
83,211
86,630
88,768
91,493
(51,929)
23,474
16,444
23,474
16,444
20,870
16,444
23,474
16,444
23,474
5,602
23,474
16,444
23,474
16,444
20,870
16,444
23,474
16,444
23,474
314,764
46,407
29,963
46,407
22,933
46,407
29,963
46,407
25,537
46,407
29,963
46,407
22,933
46,407
29,963
Cash Outflow
for Operating
and
Maintenance
0
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
435,727
Cash
Outflow for
Capital
Purchases
51,929
0
7,030
0
7,030
2,604
7,030
0
7,030
0
17,872
0
7,030
0
7,030
2,604
7,030
0
7,030
0
131,249
46,407
22,933
Year
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Total
46,407
40,805
46,407
22,933
46,407
29,963
46,407
22,933
46,407
29,963
46,407
25,537
46,407
29,963
46,407
22,933
46,407
29,963
46,407
22,933
881,739
566,976