Scribd
Upload
174 views3 pages

ERR Lyle Sugar

This document contains a worksheet calculating the economic rate of return for a sugar company in Vietnam over multiple years. It lists nominal free cash flow and then breaks down the net return to various groups including farmers, truckers, from tariff reductions, and labor. The worksheet totals the nominal and real social cash flows and calculates an economic rate of return for the project.

Uploaded by

Shubham Gupta
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
174 views3 pages

ERR Lyle Sugar

This document contains a worksheet calculating the economic rate of return for a sugar company in Vietnam over multiple years. It lists nominal free cash flow and then breaks down the net return to various groups including farmers, truckers, from tariff reductions, and labor. The worksheet totals the nominal and real social cash flows and calculates an economic rate of return for the project.

Uploaded by

Shubham Gupta
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 3

CASE: NGHE AN TATE & LYLE SUGAR COMPANY [VIETNAM]

CALCULATION OF ECONOMIC RATE OF RETURN - WORKSHEET

Sl no

DESCRIPTION
1 Nominal free cash flow
2
2.1
2.2
2.3

Net return to farmers


From cane
From cash crop and subs crop [avg]
Total benefit from cane

3
3.1
3.2
3.3
3.4

Net return to truckers


Cost for cane
Paid to truckers
Profit margin
Total return to truckers

4 ADD BACK Profit taxes


5
5.1
5.2
5.3
5.4

Net loss from tariff


World sugar price
Tariff rate
Sugar production [tons]
Total net loss from tariffs

6 Net return to labor


7 Total nominal social cash flow
7.1 Deflator
7.2 Total real social cash flow
ERR

CASE
EXH /
PAGE NO 1996-98
*

*
*

*
*

*
*
*

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

You might also like