Skip to main content

Advertisement

Table 3 Simulated VCF Cost and Benefit on Plantain Production

From: Value chain financing and plantain production in Nigeria: an ex-ante approach

Year Producer (USD ‘000) Consumer (USD ‘000) Total (USD ‘000) Costs (USD ‘000) Benefit–Cost ratio (B/C) (USD ‘000)
2016 0.0 0.0 0.0 500.0 −500.0
2017 0.0 0.0 0.0 400.0 −400.0
2018 0.0 0.0 0.0 400.0 −400.0
2019 15.2 29.4 44.6 0.0 44.6
2020 89.0 171.3 260.4 0.0 260.4
2021 274.7 528.3 803.0 0.0 803.0
2022 396.4 762.3 1158.8 0.0 1158.8
2023 433.9 834.5 1268.4 0.0 1268.4
2024 447.9 861.3 1309.2 0.0 1309.2
2025 462.3 889.0 1351.4 0.0 1351.4
2026 477.2 917.7 1394.9 0.0 1394.9
2027 492.5 947.2 1439.8 0.0 1439.8
2028 508.4 977.7 1486.2 0.0 1486.2
2029 524.8 1009.2 1534.0 0.0 1534.0
2030 541.7 1041.7 1583.4 0.0 1583.4
2031 559.1 1075.2 1634.4 0.0 1634.4
2032 577.1 1109.9 1687.0 0.0 1687.0
2033 595.7 1145.6 1741.3 0.0 1741.3
2034 614.9 1182.5 1797.4 0.0 1797.4
2035 634.7 1220.6 1220.6 0.0 1855.3
2036 655.1 1259.9 1915.0 0.0 1915.0
2037 676.2 1300.5 1976.7 0.0 1976.7
2038 698.0 1342.3 2040.4 0.0 2040.4
2039 720.5 1385.6 2106.1 0.0 2106.1
2040 743.7 1430.2 2173.9 0.0 2173.9
Discounted total 1507.60 2899.40 4407.10 1150.2 3256.8
  1. Note: The DREAM software was used to compute the total costs and benefits discounted over the entire period of simulation. These totals are not simple additions and averages
  2. Source: Simulation estimates from DREAM analysis