조사보고서 완본(최종인쇄본).hwp

뉴질랜드 농업투자환경조사보고서 ( 주 ) 제이앤드에이

Ÿ Ÿ Ÿ

Ÿ Ÿ Ÿ Ÿ Ÿ Ÿ

2.3) Waipara Limestone Vineyard Estate 토양특성 [표 2-7] Waipara Limestone Vineyard Estate 부지 토양 특성 유효 번호 경사 면적 지형 모재 토양 배수 토심 작물 석력함량 표토 심토 기층 자갈이 많은 하성 충적층 하성 약간 평탄지 양호 포도 나지 사양토 사양토 자갈이 많은 하성 충적층 하성 약간 평탄지 양호 포도 나지 사양토 사양토 사양토 합계 (%) (ha) (cm) (%) 1 0 2 10 <20 30 45 2 0 2 40 <40 15 30 50 - 본 부지는 현재 11ha의 포도밭 및 주택, 34ha의 나지 및 5ha의 추가대지로 구성 되어 있으며 각각 또는 일괄 구매가 가능한 지역이다. 1번 토양은 표면에 직경 20 40cm의 석력이 있고 20cm 하부에도 석력이 많은 사양토로 되어 있으며 2 번 토양은 토심이 40 50cm로 1번 토양보다 토심이 더 깊은 토양으로 추정된 다. 2007년 시행된 토양분석결과에 의하면 토성은 사토-사양토이며 토양배수는 양호한 상태로 나타났다. 또한 ph는 6.7 7.1로 포도재배 적정수준에 있으며 CEC는 15cmol/kg, 염기포화도는 93%로 나타났다. 지형상으로 지구 북쪽에 위 치한 하천의 영향을 받은 하성평탄지이며 부지 남쪽 구릉지에 연수원 등 을 세 울 수 있는 지형적 조건을 갖고 있다. 좌측의 사진은 2번 토양에서 시굴한 결과 를 나타낸 것이다. (0-30cm) 7.5YR 3/1(진갈색) 사양토 유기물 함유 (30-50cm) 7.5YR 5/4(갈색) 사양토 (50+cm) 자갈이 많은사양토 [사진 27] Waipara Limestone Vineyard Estate 부지 토양 - 54 -

출처 : 농촌진흥청국립원예특작과학원 농촌진흥청국립원예특작과학원

2005/06 2006/07 2007/08 2008/09 2009/10 ($/T) ($/T) ($/T) ($/T) ($/T) 메를로 1,694 1,852 1,800 1,800 1,800 샤도네이 - 멘도 자, 클론 15 1,683 1,693 1,750 1,550 1,500 그외레드 1,857 2,075 2,040 2,000 2,000 쇼비뇽블랑 1,672 1,660 1,800 1,475 1,475 샤도네이-그외다른품종피노누와-스파클링 1,544 1,362 1,700 1,500 1,500 904 875 900 910 900 피노그리스 1,819 1,900 1,700 1,700 쉬라 2,132 2,240 2,250 2,000 2,000 그외화이트 1,064 1,075 1,530 1,430 1,400 가중평균 1,569 1,625 1,749 1,565 1,575

년차수익비용증가순수익년차할인율 2.43% (t) (A) (B) (A-B) (t) 계수수익현가비용현가순현가 1 1,177,500 4,403,178-3,225,678 1 0.976276 1,149,565 4,298,717 (3,149,152) 2 1,590,000 2,970,130-1,380,130 2 0.953116 1,515,454 2,830,879 (1,315,424) 3 7,027,500 4,994,189 2,033,311 3 0.930505 6,539,124 4,647,118 1,892,006 4 16,027,500 9,876,757 6,150,743 4 0.908430 14,559,862 8,972,342 5,587,519 5 25,027,500 14,760,325 10,267,175 5 0.886879 22,196,364 13,090,622 9,105,742 6 25,027,500 14,760,325 10,267,175 6 0.865839 21,669,786 12,780,065 8,889,720 7 25,027,500 14,760,325 10,267,175 7 0.845298 21,155,696 12,476,873 8,678,822 8 25,027,500 14,760,325 10,267,175 8 0.825244 20,653,794 12,180,870 8,472,924 9 25,027,500 14,760,325 10,267,175 9 0.805667 20,163,831 11,891,907 8,271,924 10 25,027,500 14,760,325 10,267,175 10 0.786554 19,685,480 11,609,793 8,075,687 11 25,027,500 15,045,325 9,982,175 11 0.767894 19,218,467 11,553,215 7,665,252 12 25,027,500 14,760,325 10,267,175 12 0.749677 18,762,541 11,065,476 7,697,065 13 25,027,500 14,760,325 10,267,175 13 0.731892 18,317,427 10,802,964 7,514,463 14 25,027,500 14,760,325 10,267,175 14 0.714529 17,882,875 10,546,680 7,336,194 15 25,027,500 14,760,325 10,267,175 15 0.697577 17,458,608 10,296,463 7,162,145 16 25,027,500 14,760,325 10,267,175 16 0.681028 17,044,428 10,052,195 6,992,234 17 25,027,500 14,760,325 10,267,175 17 0.664872 16,640,084 9,813,727 6,826,357 18 25,027,500 14,760,325 10,267,175 18 0.649099 16,245,325 9,580,912 6,664,413 19 25,027,500 14,760,325 10,267,175 19 0.633700 15,859,927 9,353,618 6,506,309 20 25,027,500 14,760,325 10,267,175 20 0.618666 15,483,663 9,131,711 6,351,952 21 25,027,500 15,045,325 9,982,175 21 0.603989 15,116,335 9,087,211 6,029,124 계 451,290,000 273,739,782 177,550,218 337,318,636 206,063,359 131,255,277 EIRR = 78.7% B/C ratio 1.64 NPV 131,255,277

년차수익비용증가순수익년차할인율 5.0% (t) (A) (B) (A-B) (t) 계수수익현가비용현가 1 1,177,500 4,403,178-3,225,678 1 0.952381 1,121,429 4,193,503 (3,072,075) 2 1,590,000 2,970,130-1,380,130 2 0.907029 1,442,176 2,693,994 (1,251,818) 3 7,027,500 4,994,189 2,033,311 3 0.863838 6,070,622 4,314,170 1,756,451 4 16,027,500 9,876,757 6,150,743 4 0.822702 13,185,856 8,125,628 5,060,229 5 25,027,500 14,760,325 10,267,175 5 0.783526 19,609,697 11,565,099 8,044,598 6 25,027,500 14,760,325 10,267,175 6 0.746215 18,675,896 11,014,376 7,661,520 7 25,027,500 14,760,325 10,267,175 7 0.710681 17,786,569 10,489,883 7,296,686 8 25,027,500 14,760,325 10,267,175 8 0.676839 16,939,588 9,990,364 6,949,224 9 25,027,500 14,760,325 10,267,175 9 0.644609 16,132,952 9,514,638 6,618,313 10 25,027,500 14,760,325 10,267,175 10 0.613913 15,364,708 9,061,555 6,303,152 11 25,027,500 15,045,325 9,982,175 11 0.584679 14,633,054 8,796,686 5,836,368 12 25,027,500 14,760,325 10,267,175 12 0.556837 13,936,238 8,219,095 5,717,143 13 25,027,500 14,760,325 10,267,175 13 0.530321 13,272,609 7,827,710 5,444,898 14 25,027,500 14,760,325 10,267,175 14 0.505068 12,640,589 7,454,968 5,185,621 15 25,027,500 14,760,325 10,267,175 15 0.481017 12,038,653 7,099,967 4,938,686 16 25,027,500 14,760,325 10,267,175 16 0.458112 11,465,398 6,761,882 4,703,516 17 25,027,500 14,760,325 10,267,175 17 0.436297 10,919,423 6,439,886 4,479,538 18 25,027,500 14,760,325 10,267,175 18 0.415521 10,399,452 6,133,225 4,266,227 19 25,027,500 14,760,325 10,267,175 19 0.395734 9,904,233 5,841,163 4,063,070 20 25,027,500 14,760,325 10,267,175 20 0.376889 9,432,589 5,563,004 3,869,585 21 25,027,500 15,045,325 9,982,175 21 0.358942 8,983,421 5,400,399 3,583,022 계 451,290,000 273,739,782 177,550,218 253,955,151 156,501,195 97,453,955 EIRR = 78.7% 1.62 97,453,955

년차수익비용증가순수익년차할인율 8.0% (t) (A) (B) (A-B) (t) 계수수익현가비용현가순현가 1 1,177,500 4,403,178-3,225,678 1 0.925926 1,090,278 4,077,017 (2,986,739) 2 1,590,000 2,970,130-1,380,130 2 0.857339 1,363,169 2,546,408 (1,183,239) 3 7,027,500 4,994,189 2,033,311 3 0.793832 5,578,654 3,964,547 1,614,107 4 16,027,500 9,876,757 6,150,743 4 0.735030 11,780,693 7,259,713 4,520,981 5 25,027,500 14,760,325 10,267,175 5 0.680583 17,033,291 10,045,626 6,987,665 6 25,027,500 14,760,325 10,267,175 6 0.630170 15,771,580 9,301,514 6,470,066 7 25,027,500 14,760,325 10,267,175 7 0.583490 14,603,296 8,612,502 5,990,794 8 25,027,500 14,760,325 10,267,175 8 0.540269 13,521,582 7,974,546 5,547,036 9 25,027,500 14,760,325 10,267,175 9 0.500249 12,519,982 7,383,838 5,136,144 10 25,027,500 14,760,325 10,267,175 10 0.463193 11,592,563 6,836,879 4,755,684 11 25,027,500 15,045,325 9,982,175 11 0.428883 10,733,869 6,452,684 4,281,185 12 25,027,500 14,760,325 10,267,175 12 0.397114 9,938,771 5,861,532 4,077,239 13 25,027,500 14,760,325 10,267,175 13 0.367698 9,202,562 5,427,342 3,775,220 14 25,027,500 14,760,325 10,267,175 14 0.340461 8,520,888 5,025,315 3,495,573 15 25,027,500 14,760,325 10,267,175 15 0.315242 7,889,719 4,653,074 3,236,645 16 25,027,500 14,760,325 10,267,175 16 0.291890 7,305,277 4,308,391 2,996,886 17 25,027,500 14,760,325 10,267,175 17 0.270269 6,764,157 3,989,258 2,774,899 18 25,027,500 14,760,325 10,267,175 18 0.250249 6,263,107 3,693,757 2,569,350 19 25,027,500 14,760,325 10,267,175 19 0.231712 5,799,172 3,420,144 2,379,028 20 25,027,500 14,760,325 10,267,175 20 0.214548 5,369,600 3,166,798 2,202,802 21 25,027,500 15,045,325 9,982,175 21 0.198656 4,971,863 2,988,844 1,983,019 계 451,290,000 273,739,782 177,550,218 187,614,073 116,989,732 70,624,342 EIRR = 78.7% 1.60 70,624,342

MAF BIOSECURITY NEW ZEALAND STANDARD 155.02.06 Importation of Nursery Stock 생물학적안전성법 1993의 22절에따른수입건강스탠다드로발행됨 MAF Biosecurity New Zealand Ministry of Agriculture and Forestry PO Box 2526 Wellington New Zealand Biosecurity New Zealand Standard 155.02.06: Importation of Nursery Stock 7 April 2009