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 |