Ein Konzept zur international vergleichenden Analyse von ... - IFCN

Anhang 3 229
3.1.2 TIPI-CAL Input - Farm Data (Seite 5)
3. General farm data
3.1 Land data Unit 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005
Land input
Arable land owned ha 16 ha or acres
Pasture land owned ha 16 ha or acres
Other own land (forest, roads, ...) ha 0 ha or acres
Arable land rented ha 24 24 24 24 24 24 24 24 24 24 ha or acres
Pasture land rented ha 24 24 24 24 24 24 24 24 24 24 ha or acres
Buy arrable land ha 0 0 0 0 0 0 0 0 0 0 ha or acres
Buy grassland ha 0 0 0 0 0 0 0 0 0 0 ha or acres
Land Prices 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 for using farm level prices instead of projection from
Arable rent price C/ha 280 nationsheet - please change option in section 1.1
Pasture rent price C/ha 280 Currency per ha or per acre
Market value arable land C/ha 12000 Currency per ha or per acre
Market value pasture land C/ha 10000 Currency per ha or per acre
Market value other land C/ha 0 Currency per ha or per acre
arable purchase price C/ha used to calculate land purchase
pasture purchase price C/ha used to calculate land purchase
Value arable land - econ. accounting C/ha 10000 10000 10000 10000 10000 10000 10000 10000 10000 10000
Value grass land - econ. accounting C/ha 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000
Value other land - econ. accounting C/ha 2500 2500 2500 2500 2500 2500 2500 2500 2500 2500
Value arable land - tax accounting C/ha 10000 10000 10000 10000 10000 10000 10000 10000 10000 10000 Currency per ha or per acre
Value grass land - tax accounting C/ha 7000 7000 7000 7000 7000 7000 7000 7000 7000 7000 Currency per ha or per acre
Value other land - tax accounting C/ha 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000
3.2 Labour data 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005
Labour input
Hired labour (fulltime 6 types, part time 1 typ)
Typ I Employees (numbers) no. 0 0 0 0 0 0 0 0 0 0 Number
Total hours per year h/year 0 0 0 0 0 0 0 0 0 0 h for all employess
Typ II Employees (numbers) no. 0 0 0 0 0 0 0 0 0 0
Total hours per year h/year 0 0 0 0 0 0 0 0 0 0
Typ III Employees (numbers) no. 0 0 0 0 0 0 0 0 0 0
Total hours per year h/year 0 0 0 0 0 0 0 0 0 0
Typ IV Employees (numbers) no. 0 0 0 0 0 0 0 0 0 0
Total hours per year h/year 0 0 0 0 0 0 0 0 0 0
Typ V Employees (numbers) no. 0 0 0 0 0 0 0 0 0 0
Total hours per year h/year 0 0 0 0 0 0 0 0 0 0
Typ VI Employees (numbers) no. 0 0 0 0 0 0 0 0 0 0 Number
Total hours per year h/year 0 0 0 0 0 0 0 0 0 0
Part-time labour input h/year 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 hours
Family labour input
No. of Fmily menbers No. 2 2 2 2 2 2 2 2 2 2
full-time family labour h/year 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 hours
currency per employee/ year including employer`s contribution to social security
2. Labour prices 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005
Typ I Salary per year c/year 60000
Typ II Salary per year c/year 0
Typ III Salary per year c/year 0
Typ IV Salary per year c/year 0
Typ V Salary per year c/year 0
Typ VI Salary per year c/year 0
Cost part-time employee c/h 15 for using farm level prices instead of projection from
Opportunity cost family labour c/h 25 nationsheet - please change option in section 1.1
3.3 Capital data
1 2 3 4 5 6
1. Input for old - existing loans 1-2 1-2 years years 0,0x C
Old loan 1 1 1 20 8 0,03 350000 1 - Option Repayment
Old loan 2 2 1 10 6 0,06 250000 1 = fix payments in the period (Annuitätendahrlehen)
Old loan 3 0 0 0 0 0 0 2= Redemption loan (fix repayments) (Tilgungsdarlehen)
Old loan 4 0 0 0 0 0 0 2 - Option of interest 1= fix; 2 variable interest rate
Old loan 5 0 0 0 0 0 0 for Repay mode 1 use fix interest only
Old loan 6 0 0 0 0 0 0 3 - original term of loan (years)
Old loan 7 0 0 0 0 0 0 4 - rest years in which the loan is still running
Old loan 8 0 0 0 0 0 0 5 - original interest rate wenn loans was put in use
Old loan 9 0 0 0 0 0 0 6 - original ammout of loan
Old loan 10
FALSCH
0 0 0 0 0 0
2. Input extern inserted new loans Option Repayment
?Each year one new loan 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 1 = fix payments in the period
?Option of repayment 1-2 1 1 1 1 1 1 1 1 1 1 2= Redemption loan (fix repayments)
Loan only if investment 0-1 0 0 0 0 0 0 0 0 0 0 0=no 1= yes
Option of interest 1-3 1 1 1 1 1 1 1 1 1 1 ((1=fixas inserted 2=fix as projected, 3= variable
Amount of loan C 0 0 0 0 0 0 0 0 0 0 as projected) if repay mode =1 use option 1 or 2))
Term of loan years 1 1 1 1 1 1 1 1 1 1
Interest rate (fix inserted) 0,0x 0 0 0 0 0 0 0 0 0 0
Disagio 0,0x 0 0 0 0 0 0 0 0 0 0
Interest subsidy (in %)
WAHR
0,0x 0 0 0 0 0 0 0 0 0 0 only relevant for interst code 2 and 3
3. Data Old GDR Liabilities 1996
GDR liabilties at begin of simulation C 0
Cumulated interest at begin C 0
Interest rate for GDR liabilties 0,0x 0 0 0 0 0 0 0 0 0 0