The Economics of Greenhouse Vegetables Raymond Joe Schatzer ...

13
Table 9. Cash Flows, Present Values, and Internal Rate of Return over Twenty Years for Bag Culture Greenhouse Tomatoes.
Cash Cash Outflows
Present Internal
Outflows for Operating Annual Annual
Value of Rate of Net Present
for Capital
and Cash Cash Annual Net Net Cash Return to Value to
Year Purchases Maintenance Outflows Inflows Cash Flow Flow Year Year
0 51,098
0 51,098
0 (51,098) (51,098) -100.00% (51,098)
1
0 23,787 23,787 52,197 28,410 25,366 -44.40% (25,732)
2 3,550 23,787 27,337 52,197 24,860 19,818 2.89% (5,913)
3
0 23,787 23,787 52,197 28,410 20,222 27.75% 14,308
4 3,550 23,787 27,337 52,197 24,860 15,799 38.27% 30,108
5 2,604 23,787 26,391 52,197 25,806 14,643 44.10% 44,751
6 3,550 23,787 27,337 52,197 24,860 12,595 47.27% 57,346
7
0 23,787 23,787 52,197 28,410 12,851 49.38% 70,197
8 3,550 23,787 27,337 52,197 24,860 10,041 50.48% 80,238
9
0 23,787 23,787 52,197 28,410 10,245 51.26% 90,483
10 17,057 23,787 40,844 52,197 11,353 3,655 51.46% 94,138
11
0 23,787 23,787 52,197 28,410 8,167 51.78% 102,305
12 3,550 23,787 27,337 52,197 24,860 6,381 51.96% 108,686
13
0 23,787 23,787 52,197 28,410 6,511 52.09% 115,197
14 3,550 23,787 27,337 52,197 24,860 5,087 52.16% 120,284
15 2,604 23,787 26,391 52,197 25,806 4,715 52.21% 124,999
16 3,550 23,787 27,337 52,197 24,860 4,055 52.24% 129,054
17
0 23,787 23,787 52,197 28,410 4,138 52.27% 133,192
18 3,550 23,787 27,337 52,197 24,860 3,233 52.28% 136,424
19
0 23,787 23,787 52,197 28,410 3,299 52.29% 139,723
Total 101,763 451,953 553,716 991,746 438,030 139,723