I I - part - usaid

Annex VI-2
Estimates of Household Incremental Financial Costs & Benefits
by Sub-project and for Project and Benefit-cost Ratios*
Project Projecta/ Cropping Systems
Water Resources Farming Systems Total Project
Year Costs Benefits
Total Net
Costs Benefits
Total Net
Costs Benefits
Total Net
Costs Benefits
Total Net
1 0.00 0.00 0.00 0.04 0.00 -0.04 0.03 0100 -0.03 t.07 0.00 -0.07
2
3
4
5
6
7
0.00
2,01
5.05
8.16
11.27
14.38
0.33
4.78
12.12
19.98
28.28
37.22
0.33
2.77
7.07
11.82
17.01
22.84
0.51
1.67
3.53
5.89
7.44
7.89
0.92
4.21
8.95
14.77
18.44
19.42
0.41
2.54
5.42
8.88
11,00
11.53
8 18.42 36.25 17.83 8.20 19.46 11.26 7.60 19.37 11.77 34.22 75.08 O.M
9 22.46 44.25 21.79 8.20 19.46 11.26 7.75 20,42 12.67 38.41 84.13 45.72
10 26.50 52,26 25.76 8.20 19.46 11.26 7.90 20.72 12.82 42.60 92.44 49.84
11
30.54 60.26 29.72 8.20 19.46 11.26 8.04 21.02 12.98 46.78 100,74 53.96
12
34.58 68726 33.68 8.20 19.46 11.26 8.24 21.32 13.08 51.02 109.04 58.02
13
38.62 76.26 37.64 8.20 19.46 11.26 8.24 21.32 13.08 55.06 1:0.04 61,98
14
42.66 84.26 41.60 8.20 19.46 11.26 8.24 21.32 13.08 59210 125.04 65.94
15 46.70 92.26 45.56 8.20 19.46 11.26 8.24 21.32 13.08 63.14 133.04 69.90
16
50.74 100,26 49.52 8.20 19.46 11.26 8.24 21.32 13.08 67.18 141.04 73,86
17
54.78 108.26 53.48 8.20 19.46 11,26 8.24 21.32 13.08 71.22 149.04 77.82
18 58.82 116.26 57.44 8.20 19.46 11.26 8.24 21.32 13.08 75.26 157.04 81.78
19 62.86 124.26 61.40 8.20 19.46 11.26 8.24 21.32 13.08 79.30 165,04 85.74
20 64.93 128.58 63.65 8.20 19.46 11.26 6.07 21.32 13.08 67.06 169.36 87.99
4.98
5170
6.25
6.75
8.26
6.55
1.37
4.26
7.46
11,36
14.31
17.07
-3.61
-1.44
1.21
4.61
6.05
10.52
5.49
9.38
14.83
20.80
26.97
B/C 2,1 2.4 1.9 2.1
* Cost and income streams discounted at 14%
a/ Includes estimated benefits from field experiments, demonstrations and extension trials. Gross output
$l,000/rai.
28.82
2.62
13,25
28.53
46.11
61,03
73.71
-2.87
3.87
13.90
25,31
34.06
44.89