Scribd Logo
Upload

Welcome to Scribd!

  • 121 views

    ERR Lyle Sugar

    Uploaded by

    Shubham Gupta
    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.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    ERR Lyle Sugar

    Uploaded by

    Shubham Gupta
    121 views3 pages
    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.

    Original Description:

    ERR Lyle Sugar case exhibit

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    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.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    121 views3 pages

    ERR Lyle Sugar

    Uploaded by

    Shubham Gupta
    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.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    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

    You might also like