You are on page 1of 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