Research, Policy and Practice
Traditional | Commercial | Tourism | |
---|---|---|---|
Financial data | |||
Initial capital | 139,384 | 7,481,255 | 6,527,865 |
At stability | |||
Gross turnover | 25,208 | 1,972,255 | 6,627,604 |
Financial costs variable | 13,775 | 612,625 | 12,130,743 |
Financial costs fixed | 8,095 | 1,102,375 | 9,056,362 |
Entrepreneur net income | 3,338 | 257,255 | 5,440,499 |
Community income | 6,578 | 219,024 | 2,577,744 |
Overall return | |||
Financial IRR (10 years) | 5.42% | 13.42% | 19.81% |
Financial NPV (10 years at 10%) | (29,844) | 1,129,712 | 17,984,661 |
Wage bill | 3,240 | 453,024 | 3,981,744 |
Economic data | |||
Initial capital | 119,933 | 7,386,407 | 30,350,760 |
Gross output | 29,647 | 2,144,615 | 25,504,896 |
Economic costs | 23,149 | 1,650,267 | 15,994,383 |
Incremental contribution to GNI | 6,498 | 494,348 | 9,510,514 |
Incremental contribution to NNI | 3,857 | 308,247 | 8,268,390 |
Economic IRR (10 years) | 18.48% | 27.24% | 40.03% |
Economic NPV (10 years at 10%) | 42,544 | 4,190,185 | 44,289,321 |
Number of jobs | 0.60 | 29 | 153 |
Incremental contribution to GNI per hectare | 2.79 | 9.47 | 109.32 |
Incremental contribution to NNI per hectare | 1.66 | 5.91 | 95.04 |
Community income per hectare | 2.82 | 4.20 | 29.63 |
Entrepreneur net cash income per hectare | 1.43 | 4.93 | 62.53 |
Initial economic capital per hectare | 51.47 | 141.50 | 348.86 |
Economic gross output per hectare | 12.72 | 41.08 | 293.16 |