Persimistic Most likely imistic Target

Bean, broad 3-4 5-6 7 -8

Bean, dwarf, green 5 7-8 10 - 15
Bean, lima 5 7 10 - 15
Bean, runner, green 7 10 15 - 20
Beetroot 14 18 25
Broccoli 5 8 12
Butternut 12 15 - 18 25 - 30
Cabbage 30 50 80 - 90
Carrot, large 20 30 40
Carrot, baby 10 15 20
Cauliflower 7-8 10 - 12 15 - 20
Celery 15 - 20 25 - 30 40
Chilli, green 7 10 15
Chilli, dry 1.5 2.5 4
Cucumber 12 15 - 18 25 - 30
Egg-fruit 12 - 15 20 25
Garlic 6 10 15
Gem squash 12 15 - 18 25 - 30
Lettuce 12 - 15 20 - 25 30 - 40
Melon, sweet 12 15 - 18 25
Melon, water 12 - 15 20 30
Onion, large 15 - 20 25 - 30 40
Pepper, sweet, bell 20 30 40
Potato, irrigation 17 28 45
Pumpkin, boer 12 - 15 18 - 20 30
Spinach, true 7-8 10 - 12 15 - 20
Sweet-corn 7-8 10 15
Sweet potato 15 - 20 25 - 30 40
Tomato 30 45 - 50 60 - 80
White Maize 7 10 12
Wheat 5 7 9
Rice
 ndonga

Year 0 Year 1 Year 2

2017/2018 2018/2019 2019/2020
Capital Expenditure -2200000.00 -4343290.00
Cash Inflow 2090725.61 3195261.89 3355024.99
Net Cash Flow -109274.39 -1148028.11 3355024.99
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -109274.39 -1062988.99074074 2876393.16701
NPV

uvhungu
Year 0 Year 1 Year 2
2017/2018 2018/2019 2019/2020
Capital Expenditure -10500000 -2930000 -2642500
Cash Inflow 3663982 5897847 6192740
Net Cash Flow -6836018 2967847 3550240
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -6836018 2748006 3043759
NPV

etunda
Year 0 Year 1 Year 2
2017/2018 2018/2019 2019/2020
Capital Expenditure -24540000
Cash Inflow -7378553 4817466 2381462
Net Cash Flow -31918553 4817466 2381462
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -31918553 4460617 2041720
NPV

shadikongoro
 Year 0 Year 1 Year 2
2017/2018 2018/2019 2019/2020
Capital Expenditure -8552000 -3590000
Cash Inflow -2446351 1901781 4691110
Net Cash Flow -10998351 -1688219 4691110
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -10998351 -1563166 4021871
NPV

hardap

Year 0 Year 1 Year 2

2017/2018 2018/2019 2019/2020
Capital Expenditure -4595000 -1500000 -1075000
Cash Inflow 1250187 1376611 1584759
Net Cash Flow -3344813 -123389 509759
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -3344813 -114249 437036
NPV

kalimbeza
Year 0 Year 1 Year 2
2017/2018 2018/2019 2019/2020
Capital Expenditure -7200000 -3500000
Cash Inflow -130729 3857547 5135626
Net Cash Flow -7330729 357547 5135626
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -7330729 331062 4402972
NPV

sikondo
Year 0 Year 1 Year 2
2017/2018 2018/2019 2019/2020
Capital Expenditure -3704105
Cash Inflow 1200656 2759754 3612458
Net Cash Flow -2503449 2759754 3612458
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -2503449 2555328 3097100
NPV

$1,200,656.19 $2,759,754.19 $3,612,458.00 $14,881,641.69

orip
Year 0 Year 1 Year 2
2017/2018 2018/2019 2019/2020
Capital Expenditure 0 -8000000 -5000000
Cash Inflow 6700000 5700000 5000000
Net Cash Flow 6700000 -2300000 0
Discount Factor @ 8% 1 0.9259 0.8573
Present Value 6700000 -2129630 0
NPV

ATC
Year 0 Year 1 Year 2
2017/2018 2018/2019 2019/2020
Capital Expenditure -11200000 -4500000
Cash Inflow -249909 127390 206139
Net Cash Flow -11449909 -4372610 206139
Discount Factor @ 8% 1 0.9259 0.8573
Present Value -11449909 -4048713 176731
NPV
Year 3 Year 4
2020/2021 2021/2022
-6543290.00
3522776.24 3698915.05
3522776.24 3698915.05
0.7938 0.7350
2796493.35721 2718812.984708
7219436.128189

Year 3 Year 4
2020/2021 2021/2022
-2642500 -18715000.00
6502377 6827496
3859877 6827496
0.7938 0.7350
3064095 5018413
7,038,255

Year 3 Year 4
2020/2021 2021/2022
-24540000.00
2619608 2881569
2619608 2881569
0.7938 0.7350
2079529 2118039
-21218648
Year 3 Year 4
2020/2021 2021/2022
-12142000.00
8833403 9711396
8833403 9711396
0.7938 0.7350
7012240 7138166
5610760

Year 3 Year 4
2020/2021 2021/2022
-7170000.00
2123897 2094243
2123897 2094243
0.7938 0.7350
1686018 1539331
203,323

Year 3 Year 4
2020/2021 2021/2022
-10700000.00
4720308 11541984
4720308 11541984
0.7938 0.7350
3747133 8483703
9,634,140

Year 3 Year 4
2020/2021 2021/2022
-3704105.00
14881641 21199567
14881641 21199567
0.7938 0.7350
 11813526 15582315
30,544,820

$21,199,567.33

Year 3 Year 4
2020/2021 2021/2022
-5000000 -7000000 -25000000.00
5800000 8100000
800000 1100000
0.7938 0.7350
635066 808533
6,013,969

Year 3 Year 4
2020/2021 2021/2022
-15700000.00
294011 391820
294011 391820
0.7938 0.7350
233395 287999
- 14,800,496