4 . 5 S u m m a ry o f E s t i m at e d C a s h F l ow s i n U.S. Dollars Table 13. Estimated Cash Flow for Cardamom (US$/HA)
L ow
Me d. L ow
Me d. H i gh
H i gh
TOTAL INITIAL COSTS ($)
301
333
667
795
SEASONAL INCOME ($)
359
667
1,385
1,846
TOTAL SEASON COSTS ($)
128
167
323
351
BALANCE ($)
231
500
1,062
1,495
Table 14. Estimated Cash Flow for Cinnamon (US$/Tree) L ow INITIAL COST
H i gh 30
50
Yield (kg)
5
14
Yield (lb)
11
30
Price per lb
80
80
TOTAL INCOME ($)
112.82
307.69
Misc. cost (packaging) ($)
0.64
0.64
BALANCE ($)
112.18
307.05
Table 15. Estimated Cash for Macadamia (US$/HA)
L ow
Me d. L ow
Me d. H i gh
H i gh
Output (kg)
3,500
3,500
4,000
4,000
Output (lb)
7,700
7,700
8,800
8,800
SEASONAL INCOME ($)
2,468
2,468
2,821
2,821
TOTAL SEASON COSTS ($)
90
128
246
274
BALANCE ($)
2,378
2,340
2,574
2,546
Table 16. Estimated Cash Flow for Nutmeg (US$/Tree) L ow
H i gh
INITIAL COST ($)
0.00
6.41
Output (kg)
7
11
Output (oz)
245
385
Price per oz ($)
1.92
1.92
TOTAL INCOME ($)
471.15
740.38
Cost ($)
6.41
6.41
BALANCE ($)
464.74
733.97
29