Table 10.
Net present value (NPV) cashflows for proposed BVD eradication programme in Irish suckler herds (€m)
|
Tests: | ||||||
|---|---|---|---|---|---|---|
|
Year |
1 |
2 |
3 |
4 |
5 |
Total* |
| Tag calves | Herd completion | Remove PI | Surveillance | Confirm PI | ||
| 1 |
4.22 |
|
7.24 |
|
1.28 |
12.74 |
| 2 |
4.22 |
|
|
|
|
4.22 |
| 3 |
4.22 |
1.58 |
|
|
|
5.80 |
| 4 |
|
|
|
4.46 |
|
4.46 |
| 5 |
|
|
|
4.46 |
|
4.46 |
| 6 |
|
|
|
4.46 |
|
4.46 |
| NPV: | 31.47 | |||||
*Row totals are before discounting and therefore their sum exceeds the NPV.