<?xml version="1.0" encoding="UTF-8"?>
<!DOCTYPE article PUBLIC "-//TaxonX//DTD Taxonomic Treatment Publishing DTD v0 20100105//EN" "https://innovationsagriculture.pensoft.net/nlm/tax-treatment-NS0.dtd">
<article xmlns:tp="http://www.plazi.org/taxpub" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:mml="http://www.w3.org/1998/Math/MathML" article-type="research-article" xml:lang="en">
  <front>
    <journal-meta>
      <journal-id journal-id-type="publisher-id">128</journal-id>
      <journal-id journal-id-type="index">urn:lsid:arphahub.com:pub:6c61704f-9bf3-5251-ba56-032e2561d8ee</journal-id>
      <journal-title-group>
        <journal-title xml:lang="en">Innovations in Agriculture</journal-title>
        <abbrev-journal-title xml:lang="en">InnovAgr</abbrev-journal-title>
      </journal-title-group>
      <issn pub-type="epub">2617-1295</issn>
      <publisher>
        <publisher-name>Pensoft Publishers</publisher-name>
      </publisher>
    </journal-meta>
    <article-meta>
      <article-id pub-id-type="doi">10.3897/ia.2026.180728</article-id>
      <article-id pub-id-type="publisher-id">180728</article-id>
      <article-categories>
        <subj-group subj-group-type="heading">
          <subject>Research Article</subject>
        </subj-group>
        <subj-group subj-group-type="scientific_subject">
          <subject>Agriculture Economics</subject>
          <subject>Agro-ecosystems</subject>
        </subj-group>
      </article-categories>
      <title-group>
        <article-title>Comparative profitability analysis of land uses between <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot and crop production: evidence from Dangila Woreda, Northwest Ethiopia</article-title>
      </title-group>
      <contrib-group content-type="authors">
        <contrib contrib-type="author" corresp="yes">
          <name name-style="western">
            <surname>Getachew</surname>
            <given-names>Abdulkerim</given-names>
          </name>
          <email xlink:type="simple">abdulkerimg@efd.gov.et</email>
          <uri content-type="orcid">https://orcid.org/0009-0003-5685-788X</uri>
          <xref ref-type="aff" rid="A1">1</xref>
          <role content-type="http://credit.niso.org/contributor-roles/conceptualization/">Conceptualization</role>
          <role content-type="http://credit.niso.org/contributor-roles/writing-original-draft/">Writing - original draft</role>
          <role content-type="http://credit.niso.org/contributor-roles/data-curation/">Data curation</role>
          <role content-type="http://credit.niso.org/contributor-roles/formal-analysis/">Formal analysis</role>
          <role content-type="http://credit.niso.org/contributor-roles/methodology/">Methodology</role>
        </contrib>
        <contrib contrib-type="author" corresp="no">
          <name name-style="western">
            <surname>Birara</surname>
            <given-names>Abebe</given-names>
          </name>
          <uri content-type="orcid">https://orcid.org/0000-0001-6975-4538</uri>
          <xref ref-type="aff" rid="A2">2</xref>
          <role content-type="http://credit.niso.org/contributor-roles/conceptualization/">Conceptualization</role>
          <role content-type="http://credit.niso.org/contributor-roles/writing-review-editing/">Writing - review and editing</role>
          <role content-type="http://credit.niso.org/contributor-roles/investigation/">Investigation</role>
          <role content-type="http://credit.niso.org/contributor-roles/validation/">Validation</role>
        </contrib>
        <contrib contrib-type="author" corresp="no">
          <name name-style="western">
            <surname>Chanie</surname>
            <given-names>Kassa</given-names>
          </name>
          <uri content-type="orcid">https://orcid.org/0000-0003-0689-5661</uri>
          <xref ref-type="aff" rid="A1">1</xref>
          <role content-type="http://credit.niso.org/contributor-roles/writing-original-draft/">Writing - original draft</role>
          <role content-type="http://credit.niso.org/contributor-roles/writing-review-editing/">Writing - review and editing</role>
        </contrib>
      </contrib-group>
      <aff id="A1">
        <label>1</label>
        <addr-line content-type="verbatim">Policy and Socioeconomics Research Program, Ethiopian Forestry Development, Bahir Dar Center, Bahir Dar, Ethiopia</addr-line>
        <institution>Policy and Socioeconomics Research Program, Ethiopian Forestry Development, Bahir Dar Center</institution>
        <addr-line content-type="city">Bahir Dar</addr-line>
        <country>Ethiopia</country>
</aff>
      <aff id="A2">
        <label>2</label>
        <addr-line content-type="verbatim">Department of Agricultural Economics, University of Gondar, Gondar, Ethiopia</addr-line>
        <institution>Department of Agricultural Economics, University of Gondar</institution>
        <addr-line content-type="city">Gondar</addr-line>
        <country>Ethiopia</country>
        <uri content-type="ror">https://ror.org/0595gz585</uri>
      </aff>
      <author-notes>
        <fn fn-type="corresp">
          <p>Corresponding author: Abdulkerim Getachew (<email xlink:type="simple">abdulkerimg@efd.gov.et</email>)</p>
        </fn>
        <fn fn-type="edited-by">
          <p><bold>Academic editor</bold>: Ismet Boz</p>
        </fn>
      </author-notes>
      <pub-date pub-type="collection">
        <year>2026</year>
      </pub-date>
      <pub-date pub-type="epub">
        <day>30</day>
        <month>07</month>
        <year>2026</year>
      </pub-date>
      <volume>9</volume>
      <elocation-id>e180728</elocation-id>
      <uri content-type="arpha" xlink:href="http://openbiodiv.net/EFB31CC5-96C5-5D5B-BAE4-C9A779573B5E">EFB31CC5-96C5-5D5B-BAE4-C9A779573B5E</uri>
      <history>
        <date date-type="received">
          <day>28</day>
          <month>11</month>
          <year>2025</year>
        </date>
        <date date-type="accepted">
          <day>05</day>
          <month>06</month>
          <year>2026</year>
        </date>
      </history>
      <permissions>
        <copyright-statement>Abdulkerim Getachew, Abebe Birara, Kassa Chanie</copyright-statement>
        <license license-type="creative-commons-attribution" xlink:href="http://creativecommons.org/licenses/by/4.0/" xlink:type="simple">
          <license-p>This is an open access article distributed under the terms of the Creative Commons Attribution License (CC BY 4.0), which permits unrestricted use, distribution, and reproduction in any medium, provided the original author and source are credited.</license-p>
        </license>
      </permissions>
      <abstract>
        <label>Abstract</label>
        <p>This study assessed the financial profitability of two land use systems (<italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> versus crop production) in Dangila Woreda, where there is a significant shift toward <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots. The expansion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> on arable land competes with food crop production and threatens household food security in the study area. Previously, land use allocation was not based on systematic feasibility assessments. This study evaluated the profitability of the two land uses using financial indicators (<abbrev xlink:title="Net Present Value">NPV</abbrev> and <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>). A multi-stage sampling technique was used to select 316 respondents from four randomly selected kebeles. To evaluate financial profitability, both primary and secondary data were used, including focus group discussions, key informant interviews, and household surveys. The collected data were analyzed using descriptive statistics, t-tests, chi-square tests, trend analysis, and <abbrev xlink:title="Net Present Value">NPV</abbrev> and <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> analyses. The results showed that <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot plantations have increased in area over time. The profitability analysis indicated that the <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> investment generates a significantly higher <abbrev xlink:title="Net Present Value">NPV</abbrev> of 193,978.66 ETB/ha and a <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of 4.69, whereas crop production yields an <abbrev xlink:title="Net Present Value">NPV</abbrev> of 162,699.13 ETB/ha and a <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of 1.32. Across sensitivity analysis scenarios, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations consistently provide higher net returns and a more favorable return on investment. Despite its higher return, the <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> planting site must be identified and chosen in consultation with experts to minimize competition with food production.</p>
      </abstract>
      <kwd-group>
        <label>Keywords</label>
        <kwd>Benefit-cost ratio</kwd>
        <kwd><italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot</kwd>
        <kwd>financial profitability</kwd>
        <kwd>land use conversion</kwd>
        <kwd>net present value</kwd>
        <kwd>smallholder farmers</kwd>
      </kwd-group>
    </article-meta>
  </front>
  <body>
    <sec sec-type="Introduction" id="sec1">
      <title>Introduction</title>
      <p>Agriculture remains the cornerstone of Ethiopia’s economy, contributing approximately 33% to the national gross domestic product (<abbrev xlink:title="gross domestic product">GDP</abbrev>) and employing over 70% of the rural workforce (<xref ref-type="bibr" rid="B26">NPC 2018</xref>; <xref ref-type="bibr" rid="B38">World Bank 2020</xref>). Within this sector, smallholder crop production is the primary means of supporting regional food security and local livelihoods (<xref ref-type="bibr" rid="B16">FAO 2023</xref>). However, the financial viability of traditional cereal farming is increasingly compromised by escalating production barriers, including surging prices of essential inputs such as chemical fertilizers and improved seeds, erratic rainfall patterns, and progressive land degradation (<xref ref-type="bibr" rid="B41">Zerssa et al. 2021</xref>; <xref ref-type="bibr" rid="B8">Belay and Melka 2024</xref>). In Northwest Ethiopia, declining cropland productivity has prompted smallholders to seek alternative land-use strategies that offer higher long-run economic returns and greater income stability (<xref ref-type="bibr" rid="B24">Mulu et al. 2022</xref>; <xref ref-type="bibr" rid="B36">Tesfaw et al. 2022</xref>). Empirical evidence indicates that <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots often outperform staple crop monocultures in income diversification (<xref ref-type="bibr" rid="B8">Belay and Melka 2024</xref>; <xref ref-type="bibr" rid="B13">Debie 2024</xref>). Consequently, the conversion of marginal or less-favored lands into <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations has emerged as a critical diversification strategy to sustain household incomes amid rising costs and risks associated with conventional agriculture (<xref ref-type="bibr" rid="B3">Alemayehu and Melka 2022</xref>; <xref ref-type="bibr" rid="B36">Tesfaw et al. 2022</xref>).</p>
      <p>This economic shift has triggered a widespread land-use transition: the rapid conversion of diversified agricultural croplands into fast-growing <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> monoculture woodlots, particularly across Ethiopia’s northwest highlands (<xref ref-type="bibr" rid="B35">Tesfaw et al. 2021</xref>; <xref ref-type="bibr" rid="B40">Zerga et al. 2021</xref>). Initially introduced to address severe deficits in construction timber and fuelwood, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> has emerged as a highly competitive cash crop because of its rapid biomass accumulation, minimal management requirements, strong coppicing ability, and resilience to livestock browsing (<xref ref-type="bibr" rid="B3">Alemayehu and Melka 2022</xref>). While this shift offers substantial and stable cash returns to rural households, the aggregate expansion of woodlots presents a critical “food versus wood” paradox (<xref ref-type="bibr" rid="B6">Ayana and Lejissa 2018</xref>). As fertile valley floors and grazing lands are converted to monoculture woodlots, local food crop production areas shrink, threatening long-term food security and placing intense pressure on dwindling communal land resources.</p>
      <p>In the Dangila district of Northwest Ethiopia, the competition for land use between smallholder timber production and traditional agriculture has intensified. Local agricultural records indicate that approximately 22% of fertile farmlands and 12.22% of pasturelands have already been converted into <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots (Dangila Woreda Office of Agriculture [<abbrev xlink:title="Dangila Woreda Office of Agriculture">DWOA</abbrev>], 2023). This localized trend mirrors a broader regional phenomenon in the Amhara highlands, where market-driven expansion is rapidly reshaping the landscape (<xref ref-type="bibr" rid="B3">Alemayehu and Melka 2022</xref>). Despite the conspicuous scale of this transformation, there remains a paucity of empirical, household-level evidence evaluating whether smallholders allocate land based on systematic financial indicators or whether the returns from <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> truly outcompete crop production under current shifting market dynamics (<xref ref-type="bibr" rid="B36">Tesfaw et al. 2022</xref>).</p>
      <p>While regional literature has long recognized the broad profitability of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> (<xref ref-type="bibr" rid="B2">Addis et al. 2016</xref>), a significant research gap remains regarding land-allocation choices amid recent macroeconomic shifts, including fluctuating timber values and rising crop commodity prices (<xref ref-type="bibr" rid="B13">Debie 2024</xref>). Consequently, empirical data using discounted cash flow (<abbrev xlink:title="discounted cash flow">DCF</abbrev>) indicators, specifically Net Present Value (<abbrev xlink:title="Net Present Value">NPV</abbrev>) and Benefit-Cost Ratio (<abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>), are essential for comparing these competing land systems. To address these gaps, this study systematically evaluates the financial dynamics of smallholder land-use choices in Dangila through two primary objectives:</p>
      <list list-type="bullet">
        <list-item>
          <p>To assess the temporal trends and structural expansion rates of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot allocations relative to traditional croplands over a 15-year trajectory (2009–2024).
                </p>
        </list-item>
        <list-item>
          <p>To conduct a rigorous comparative financial analysis of the net economic returns, <abbrev xlink:title="Net Present Value">NPV</abbrev>, and <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots versus traditional crop production at the smallholder level.
                </p>
        </list-item>
      </list>
      <sec sec-type="Literature review and conceptual framework" id="sec2">
        <title>Literature review and conceptual framework</title>
        <p>To analyze the conversion of smallholder cropland to <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots, this study is anchored in agricultural land-use decision theory and random utility theory (McFadden 1974). Under the traditional profit maximization behavior model, a smallholder selects a specific land allocation pattern to maximize expected multi-year net utility subject to household resource constraints (<xref ref-type="bibr" rid="B7">Barnum and Squire 1979</xref>). However, smallholder decisions in developing economies are often influenced by market imperfections and production risks rather than financial returns alone (Sadoulet and de Janvry 1995). Random utility theory posits that a farmer chooses <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> cultivation over traditional annual crops if the perceived total utility of tree planting (U<sub>ip</sub>) exceeds the utility of annual cropping (U<sub>ic</sub>) (McFadden 1974; <xref ref-type="bibr" rid="B18">Greene 2018</xref>). The choice of smallholders to transition toward tree production can be framed as a multi-criteria decision system, visually mapped in Fig. <xref ref-type="fig" rid="F1">1</xref>.</p>
        <fig id="F1">
          <object-id content-type="doi">10.3897/ia.2026.180728.figure1</object-id>
          <object-id content-type="arpha">D5844757-AF02-5875-AE4F-3130C33CDEB8</object-id>
          <label>Figure 1.</label>
          <caption>
            <p>Conceptual framework of smallholder land-use allocation.</p>
          </caption>
          <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g001.jpg" id="oo_1731533.jpg">
            <uri content-type="original_file">https://binary.pensoft.net/fig/1731533</uri>
          </graphic>
        </fig>
      </sec>
    </sec>
    <sec sec-type="Methodology" id="sec3">
      <title>Methodology</title>
      <sec sec-type="Description of the study area" id="sec4">
        <title>Description of the study area</title>
        <p>The study was conducted in Dangila district, Amhara region. Dangila is one of the 12 districts found in the Awi zone (Fig. <xref ref-type="fig" rid="F2">2</xref>). It is characterized by mid-altitude agroecology with a mixed farming system. The district has <named-content content-type="dwc:verbatimCoordinates">11°16'N, 36°50'E</named-content>. The total farming land area is 55,213 ha. According to the Dangila Woreda Office of Agriculture (<abbrev xlink:title="Dangila Woreda Office of Agriculture">DWOA</abbrev>) report (2023), the current land use pattern includes 78% cultivated land, 15.84% pastureland, 2.95% forestland, and the rest for other uses. The mean annual rainfall is 1200-1400 mm, with Belg and Meher cropping seasons. Its altitude ranges from 1980 to 2150 m above sea level, allowing a favorable opportunity for wider crop and better livestock production. Most of the farmland is allocated for annual crops, whereas cereals cover 11,572.5 ha. Pulses cover 22,667 ha. Oilseeds cover 2,761 ha; root crops cover 1,034.29 ha, and vegetables cover 3,733 ha. The major crops include maize, Teff, finger millet, and pulse crops, in order of area coverage (<xref ref-type="bibr" rid="B15">DWOA 2023</xref>).</p>
        <fig id="F2">
          <object-id content-type="doi">10.3897/ia.2026.180728.figure2</object-id>
          <object-id content-type="arpha">8E8764DB-F5A6-5F49-9E51-893748594B86</object-id>
          <label>Figure 2.</label>
          <caption>
            <p>Map of the study area.</p>
          </caption>
          <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g002.jpg" id="oo_1731534.jpg">
            <uri content-type="original_file">https://binary.pensoft.net/fig/1731534</uri>
          </graphic>
        </fig>
      </sec>
      <sec sec-type="Research design" id="sec5">
        <title>Research design</title>
        <p>This study utilizes a retrospective, mixed-methods cross-sectional research design. While analyzing a 15-year historical production horizon (2009–2024) through a cross-sectional approach introduces potential recall bias, this design was necessary because longitudinal panel records are absent at the local smallholder level in the study area. To ensure data reliability and minimize recall errors over the 15-year window, several data triangulation and quality control protocols were implemented (<xref ref-type="bibr" rid="B12">Deaton 2019</xref>).</p>
        <p>First, physical farm inputs (seedlings, fertilizer, labor days) and harvest outputs were documented using local structural landmarks and critical timeline benchmarks (e.g., major national droughts, elections, and family milestones) to anchor the participants’ memories. Second, self-reported data were systematically cross-verified against official archives kept by the Dangila Woreda Office of Agriculture (<abbrev xlink:title="Dangila Woreda Office of Agriculture">DWOA</abbrev>), agricultural extension registries, and historical crop yield estimates. Third, non-market inputs, such as traditional mutual-aid exchange labor (Debo), were converted into monetary terms based on corresponding historical local market wage records.</p>
      </sec>
      <sec sec-type="Sampling technique and sample size determination" id="sec6">
        <title>Sampling technique and sample size determination</title>
        <p>A multi-stage sampling design involving purposive selection, simple random sampling, systematic random sampling, and stratification was used to select the study units. In the first stage, out of the 29 administrative kebeles (villages) in the district, 12 kebeles were purposively selected in consultation with agricultural extension experts. The primary selection criterion was the widespread presence of smallholder <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot cultivation with a history exceeding the 15-year target window of this financial analysis. In the second stage, four kebeles, namely Dubi, Kuancha, Abadra, and Gumdri, were randomly selected from the 12 targeted kebeles. The target population within the twelve kebeles was (N = 15,319 households). The total sample size was determined using Cochran’s (1963) formula, given the variability in incidence and participation in planting the <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot. N = (N z^2 PQ)/(e^2 (N – 1) + z^2 PQ), where N = the total target households, n = the required sample size, e = the precision level (±5%), the confidence level is 95%, P = the proportion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> planters (70%), and Q = 1 – P (the portion of non-planters, 30%). By substituting the values into the formula, it becomes n = (15319 × 1.96^2 × 0.7 × 0.3)/ (0.05^2 (15319 – 1) + 1.96^2 × 0.7 × 0.3) = 316.</p>
        <p>Households within the four randomly selected kebeles were stratified into two distinct subgroups using official local agricultural registries: <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> planters and non-planters. Finally, from each stratum, proportional sample units were selected from each kebele using a systematic random sampling technique. The sample sizes for the study kebeles were 60, 80, 76, and 100 for Dubi, Kuancha, Abadra, and Gumdri, respectively (Table <xref ref-type="table" rid="T1">1</xref>).</p>
        <table-wrap id="T1" position="float" orientation="portrait">
          <label>Table 1.</label>
          <caption>
            <p>Sample households in the study kebele.</p>
          </caption>
          <table>
            <tbody>
              <tr>
                <th rowspan="1" colspan="1">
                  <bold>Study Kebeles</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Total Households (N<italic><sub>K</sub></italic>)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Planters (n<italic><sub>Kp</sub></italic>) (70%)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Non-Planters (n<italic><sub>Kq</sub></italic>) (30%)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Total sample (n<italic><sub>K</sub></italic>)</bold>
                </th>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Dubi</td>
                <td rowspan="1" colspan="1">687</td>
                <td rowspan="1" colspan="1">42</td>
                <td rowspan="1" colspan="1">18</td>
                <td rowspan="1" colspan="1">60</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Kuancha</td>
                <td rowspan="1" colspan="1">921</td>
                <td rowspan="1" colspan="1">56</td>
                <td rowspan="1" colspan="1">24</td>
                <td rowspan="1" colspan="1">80</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Abadra</td>
                <td rowspan="1" colspan="1">873</td>
                <td rowspan="1" colspan="1">53</td>
                <td rowspan="1" colspan="1">23</td>
                <td rowspan="1" colspan="1">76</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Gumdri</td>
                <td rowspan="1" colspan="1">1,135</td>
                <td rowspan="1" colspan="1">70</td>
                <td rowspan="1" colspan="1">30</td>
                <td rowspan="1" colspan="1">100</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Total</td>
                <td rowspan="1" colspan="1">3,616</td>
                <td rowspan="1" colspan="1">221</td>
                <td rowspan="1" colspan="1">95</td>
                <td rowspan="1" colspan="1">316</td>
              </tr>
            </tbody>
          </table>
        </table-wrap>
      </sec>
      <sec sec-type="Data type, source, and method of data collection" id="sec7">
        <title>Data type, source, and method of data collection</title>
        <p>Primary data were gathered using a mixed-methods approach comprising structured household surveys, focus group discussions (<abbrev xlink:title="focus group discussions">FGDs</abbrev>), and key informant interviews (<abbrev xlink:title="key informant interviews">KIIs</abbrev>). To capture accurate cost and revenue streams over the 15-year production lifetime (2009–2024), structured questionnaires were translated into Amharic and administered by trained enumerators. Survey plots were tracked by registration and ownership duration. Farmers recorded physical input volumes (kilograms of fertilizer, seed volumes, seedling counts, and labor days for clearing, digging, planting, weeding, thinning, guarding, and harvesting) and physical outputs (crop yields in quintals and timber harvest volumes by log size).</p>
        <p>Qualitative data were systematically collected to contextualize community land-use choice dynamics and triangulate input-output estimates. Eight <abbrev xlink:title="focus group discussions">FGDs</abbrev> were conducted across the four kebeles (2 <abbrev xlink:title="focus group discussions">FGDs</abbrev> per kebele). To avoid power dynamics and social friction, planters and non-planters were interviewed in separate sessions. Each group comprised 8 to 12 participants and maintained balanced gender representation (at least 35% female participants per session) to reflect diverse household financial perspectives. Additionally, eight <abbrev xlink:title="key informant interviews">KIIs</abbrev> were conducted with development agents, kebele administrators, local agricultural experts, and veteran community leaders. The <abbrev xlink:title="key informant interviews">KIIs</abbrev> focused on community land-use shifts, regional supply shocks, and historical input price changes over the 15 years.</p>
      </sec>
      <sec sec-type="Valuation and financial framework" id="sec8">
        <title>Valuation and financial framework</title>
        <p>Utilizing nominal historical values or unadjusted “current market prices” would distort the comparison due to the compounding effects of domestic inflation (<xref ref-type="bibr" rid="B30">Sinden and Adelman 2024</xref>). Because this study tracks a 15-year historical production horizon (2009–2024), it would distort the comparison due to the compounding effects of domestic inflation. To ensure financial validity, all historical costs and revenues were reconstructed using an asset-valuation approach based on real, inflation-adjusted values (<xref ref-type="bibr" rid="B11">Campbell and Brown 2003</xref>). This adjustment isolates real purchasing power, establishing a stable financial baseline before discounting cash flows. Information gathered from <abbrev xlink:title="key informant interviews">KIIs</abbrev> with local merchants and timber brokers was integrated into this model to build consistent price tracks for non-marketed inputs (such as exchange labor) and intermediate wood assets (such as poles and charcoal wood). To ensure financial validity, all historical costs and revenues were reconstructed using an asset-valuation approach based on real, inflation-adjusted values.</p>
      </sec>
      <sec sec-type="Method of data analysis" id="sec9">
        <title>Method of data analysis</title>
        <p>Quantitative survey data were analyzed using descriptive and inferential statistics, as well as discounted cash flow models. At the same time, qualitative transcripts from <abbrev xlink:title="focus group discussions">FGDs</abbrev> and <abbrev xlink:title="key informant interviews">KIIs</abbrev> were coded using thematic analysis to explain the economic drivers of the observed trends. Continuous socioeconomic variables were tested using independent-samples t-tests, and categorical variables were examined using Pearson’s chi-square (X^2) tests. Trend analysis was employed as a design research methodology to evaluate trends in <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations in the study area. A trend is a pattern observed in a series of events or data points, indicating a general tendency or direction of change over time. Trend analysis involves collecting and examining data to identify and interpret these patterns, often to support forecasting or strategic decision-making (<xref ref-type="bibr" rid="B21">KV and Kavya 201</xref>6; <xref ref-type="bibr" rid="B27">Postma and Papp 2021</xref>).</p>
        <p>To model the economic profitability of competing land-use types over time, a complete 15-year time series of real cash flows was constructed for each crop and woodlot system. This structure accounts for the multi-year cycle of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic>, in which major costs are front-loaded during land preparation and planting in Year 0, followed by minor management costs, and large revenues are realized only during clear-cutting harvests at the end of the rotation cycles (typically Year 5, Year 10, and Year 15). Conversely, crop cash flows follow a recurring annual pattern of input investment and harvesting.</p>
        <sec sec-type="Net present value (NPV) and benefit-cost ratio (BCR)" id="sec10">
          <title>
            <italic>Net present value (NPV) and benefit-cost ratio (BCR)</italic>
          </title>
          <p>Net Present Value (<abbrev xlink:title="Net Present Value">NPV</abbrev>) and Benefit-Cost Ratio (<abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>) analyses were conducted for two mutually exclusive land uses. To reflect the time value of money on an annual basis, the cash flows were discounted using an annualized real discount rate (r) of 7%. This rate was derived by annualizing the standard loan and lending rate set by the National Bank of Ethiopia (NBE) and adjusting for long-term core inflation to capture the true opportunity cost of capital for rural smallholders.</p>
          <p>The <abbrev xlink:title="Net Present Value">NPV</abbrev> aggregates the discounted stream of real net benefits over the analysis period (<xref ref-type="bibr" rid="B10">Boardman et al. 2018</xref>). A land-use option is deemed financially profitable if its <abbrev xlink:title="Net Present Value">NPV</abbrev> is greater than zero, and the option with the highest <abbrev xlink:title="Net Present Value">NPV</abbrev> represents the superior investment choice among competing alternatives (<xref ref-type="bibr" rid="B17">Gittinger 1982</xref>).</p>
          <p><mml:math id="M1"><mml:mi>N</mml:mi><mml:mi>P</mml:mi><mml:mi>V</mml:mi><mml:mo>=</mml:mo><mml:munderover><mml:mo>∑</mml:mo><mml:mrow><mml:mrow><mml:mi mathvariant="normal">t</mml:mi></mml:mrow><mml:mo>=</mml:mo><mml:mn>0</mml:mn></mml:mrow><mml:mrow><mml:mrow><mml:mi mathvariant="normal">n</mml:mi></mml:mrow></mml:mrow></mml:munderover><mml:mo stretchy="false">(</mml:mo><mml:mi>B</mml:mi><mml:mi>t</mml:mi><mml:mo>−</mml:mo><mml:mi>C</mml:mi><mml:mi>t</mml:mi><mml:mo stretchy="false">)</mml:mo><mml:mrow><mml:mo>/</mml:mo></mml:mrow><mml:mo stretchy="false">(</mml:mo><mml:mn>1</mml:mn><mml:mo>+</mml:mo><mml:mi>r</mml:mi><mml:msup><mml:mo stretchy="false">)</mml:mo><mml:mrow><mml:mrow><mml:mi mathvariant="normal">t</mml:mi></mml:mrow></mml:mrow></mml:msup></mml:math> (1)</p>
          <p>Where:</p>
          <p><italic>B<sub>t</sub></italic> = Total real revenue/benefits generated from the specific land use in year t.</p>
          <p><italic>C<sub>t</sub></italic> = Total real production and establishment costs incurred in year t.</p>
          <p>r = Annualized real discount rate (7% = 0.07).</p>
          <p>t = The specific year in the production horizon, ranging from Year 0 to Year n (n = 15). The <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> measures the relative efficiency of the land investment by comparing the total present value of real benefits directly against the total present value of real costs (<xref ref-type="bibr" rid="B10">Boardman et al. 2018</xref>). An investment is viable if its <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> is greater than 1.0, with higher ratios demonstrating greater return per unit of capital invested (<xref ref-type="bibr" rid="B17">Gittinger 1982</xref>).</p>
          <p><mml:math id="M2"><mml:mi>B</mml:mi><mml:mi>C</mml:mi><mml:mi>R</mml:mi><mml:mo>=</mml:mo><mml:mrow><mml:mo>(</mml:mo><mml:munderover><mml:mo>∑</mml:mo><mml:mrow><mml:mi>t</mml:mi><mml:mo>=</mml:mo><mml:mn>0</mml:mn></mml:mrow><mml:mi>n</mml:mi></mml:munderover><mml:mi>B</mml:mi><mml:mi>t</mml:mi><mml:mrow><mml:mo>/</mml:mo></mml:mrow><mml:mo stretchy="false">(</mml:mo><mml:mn>1</mml:mn><mml:mo>+</mml:mo><mml:mi>r</mml:mi><mml:msup><mml:mo stretchy="false">)</mml:mo><mml:mi>t</mml:mi></mml:msup><mml:mo>)</mml:mo></mml:mrow><mml:mrow><mml:mo>/</mml:mo></mml:mrow><mml:mrow><mml:mo>(</mml:mo><mml:munderover><mml:mo>∑</mml:mo><mml:mrow><mml:mi>t</mml:mi><mml:mo>=</mml:mo><mml:mn>0</mml:mn></mml:mrow><mml:mi>n</mml:mi></mml:munderover><mml:mi>C</mml:mi><mml:mi>t</mml:mi><mml:mrow><mml:mo>/</mml:mo></mml:mrow><mml:mo stretchy="false">(</mml:mo><mml:mn>1</mml:mn><mml:mo>+</mml:mo><mml:mi>r</mml:mi><mml:msup><mml:mo stretchy="false">)</mml:mo><mml:mi>t</mml:mi></mml:msup><mml:mo>)</mml:mo></mml:mrow></mml:math> (2)</p>
          <p>An investment project is considered feasible only if the <abbrev xlink:title="Net Present Value">NPV</abbrev> is greater than zero (<xref ref-type="bibr" rid="B33">Suparwata et al. 2022</xref>). A higher <abbrev xlink:title="Net Present Value">NPV</abbrev> indicates greater economic feasibility. An investment project is feasible if and only if the <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> is greater than one (<xref ref-type="bibr" rid="B33">Suparwata et al. 2022</xref>). The <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> serves as a measure of investment return and is suitable for land users aiming to maximize limited investments. The expected annual income from the land use was discounted at 7%, consistent with interest rates on standard loans and the lending rate set by the National Bank of Ethiopia (<xref ref-type="bibr" rid="B25">NBE 2017</xref>). Costs and revenues were discounted to compute <abbrev xlink:title="Net Present Value">NPV</abbrev> and to compare the economic return of competing or mutually exclusive land uses.</p>
        </sec>
      </sec>
      <sec sec-type="Sensitivity analysis" id="sec11">
        <title>Sensitivity analysis</title>
        <p>Given the inherent uncertainties in long-term agricultural and forestry investments, a sensitivity analysis was incorporated into the financial model to test the robustness of the baseline Net Present Value (<abbrev xlink:title="Net Present Value">NPV</abbrev>) and Benefit-Cost Ratio (<abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>) calculations (Boardman et al. 218). While the baseline evaluation relied on a 7% discount rate and constant 2024 prices, macroeconomic instability, market saturation, and agricultural input price volatility necessitate stress-testing these indicators to ensure reliable policy recommendations.</p>
        <p>The financial viability of both <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots and crop production was re-evaluated under two scenarios:</p>
        <list list-type="bullet">
          <list-item>
            <p>Scenario 1: discount rate adjusted to 12% plus 10% market price shocks and
</p>
          </list-item>
          <list-item>
            <p>Scenario 2: discount rate adjusted to 18% plus 10% market price shocks.
</p>
          </list-item>
        </list>
        <p>Discount Rate Adjustments: The baseline 7% discount rate (r) was elevated to 12% and 18%. This upward adjustment simulates scenarios of heightened domestic inflation, an increased opportunity cost of capital, and the high subjective risk premiums that resource-constrained smallholders typically apply to delayed cash flows.</p>
        <p>Market Price Shocks: A compound, worst-case market shock scenario was modeled by directly adjusting the cash flow variables. This involved a simultaneous 10% reduction in <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> gross revenues (B<sub>t</sub> for woodlots multiplied by 0.9), simulating regional oversupply and depressed timber demand due to market saturation. Concurrently, a 10% escalation in crop production costs (C<sub>t</sub> for crops multiplied by 1.1) was applied to simulate sudden surges in the costs of imported chemical fertilizer and hired labor.</p>
      </sec>
    </sec>
    <sec sec-type="Results and discussions" id="sec12">
      <title>Results and discussions</title>
      <sec sec-type="Socioeconomic, institutional, and demographic characteristics" id="sec13">
        <title>Socioeconomic, institutional, and demographic characteristics</title>
        <p>The study area was predominantly male-headed (87.0%, p = 0.002), with female-headed households accounting for only 13% of the total sample (Table <xref ref-type="table" rid="T2">2</xref>). Access to formal credit was identified as a critical institutional determinant for <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot cultivation (X^2 = 37.54, p &lt; 0.01). 56.1% of planters used credit to finance substantial “Year 0” establishment costs, including seedlings, fencing, and land preparation. Because <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> enterprises yield no financial returns until the initial harvest (typically around Year 6), access to credit helps relax immediate liquidity constraints, allowing households to bridge the multi-year income gap (<xref ref-type="bibr" rid="B14">Dercon and Christiaensen 2011</xref>). This role of credit as a structural catalyst aligns with broader research in Ethiopia, highlighting its importance in buffering households against long gestation periods (<xref ref-type="bibr" rid="B3">Alemayehu and Melka 2022</xref>). Conversely, credit market failures often compel asset-poor households to prioritize immediate subsistence crops over more profitable long-term investments due to high subjective discount rates (<xref ref-type="bibr" rid="B19">Holden and Shiferaw 2004</xref>).</p>
        <table-wrap id="T2" position="float" orientation="portrait">
          <label>Table 2.</label>
          <caption>
            <p>Household characteristics for dummy variables.</p>
          </caption>
          <table>
            <tbody>
              <tr>
                <th rowspan="1" colspan="1">
                  <bold>Variables</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Dummy</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Planter</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Non-planter</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Total</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>X<sup>2</sup></bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>P-value</bold>
                </th>
              </tr>
              <tr>
                <td rowspan="2" colspan="1">Sex of Hh</td>
                <td rowspan="1" colspan="1">Male</td>
                <td rowspan="1" colspan="1">194(87.8%)</td>
                <td rowspan="1" colspan="1">81(85.3%)</td>
                <td rowspan="1" colspan="1">275(87.0%)</td>
                <td rowspan="2" colspan="1">0.39</td>
                <td rowspan="2" colspan="1">0.532</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Female</td>
                <td rowspan="1" colspan="1">27(12.2%)</td>
                <td rowspan="1" colspan="1">14(14.7%)</td>
                <td rowspan="1" colspan="1">41(13.0%)</td>
              </tr>
              <tr>
                <td rowspan="2" colspan="1">Access to Credit</td>
                <td rowspan="1" colspan="1">Yes</td>
                <td rowspan="1" colspan="1">124(56.1%)</td>
                <td rowspan="1" colspan="1">18(18.9%)</td>
                <td rowspan="1" colspan="1">142(44.9%)</td>
                <td rowspan="2" colspan="1">37.54*</td>
                <td rowspan="2" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">No</td>
                <td rowspan="1" colspan="1">97(43.9%)</td>
                <td rowspan="1" colspan="1">77(81.1%)</td>
                <td rowspan="1" colspan="1">174(55.1%)</td>
              </tr>
              <tr>
                <td rowspan="2" colspan="1">Extension- contact</td>
                <td rowspan="1" colspan="1">Yes</td>
                <td rowspan="1" colspan="1">168(76.0%)</td>
                <td rowspan="1" colspan="1">52(54.7%)</td>
                <td rowspan="1" colspan="1">220(69.6%)</td>
                <td rowspan="2" colspan="1">14.18*</td>
                <td rowspan="2" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">No</td>
                <td rowspan="1" colspan="1">53(24.0%)</td>
                <td rowspan="1" colspan="1">43(45.3%)</td>
                <td rowspan="1" colspan="1">96(30.4%)</td>
              </tr>
            </tbody>
          </table>
          <table-wrap-foot>
            <fn>
              <p>“*” implies significant at a 1% level of significance.</p>
            </fn>
          </table-wrap-foot>
        </table-wrap>
        <p>Furthermore, agricultural extension services significantly distinguished planters from non-planters (χ2 = 14.18, p &lt; 0.01), with 76.0% of planters maintaining frequent contact with development agents, compared with 45.3% of non-planters reporting infrequent or absent contact. This institutional support facilitates the transfer of technical proficiency in silvicultural management, thereby minimizing seedling mortality and enhancing the perceived economic returns of commercial woodlots (<xref ref-type="bibr" rid="B36">Tesfaw et al. 2022</xref>).</p>
        <p>The independent-samples t-test reveals a statistically significant age disparity between smallholder strata (t = 3.19, p &lt; 0.01) (Table <xref ref-type="table" rid="T3">3</xref>), where advanced age typically correlates with diminished physical capacity and internal labor deficits exacerbated by youth out-migration (<xref ref-type="bibr" rid="B3">Alemayehu and Melka 2022</xref>). This demographic challenge is compounded by a dependency ratio paradox in which planter households maintain larger family sizes (6.45 ± 1.35) but significantly lower active labor supply (3.12 ± 0.84 adult equivalents) than non-planters, creating high consumption pressure alongside a shortage of labor for intensive seasonal tasks such as plowing and weeding. Consequently, labor-constrained households strategically substitute intensive food crops with low-maintenance <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots to align with internal labor supplies and establish long-term biological assets against economic volatility (<xref ref-type="bibr" rid="B19">Holden and Shiferaw 2004</xref>), a transition further facilitated by higher formal education, which enhances managerial capacity and the ability to navigate timber value chains (<xref ref-type="bibr" rid="B5">Asfaw and Admassie 2004</xref>). Household asset configurations and spatial characteristics further delineate these resource boundaries: planters generally possess larger landholdings (1.84 ± 0.62 ha) but significantly lower livestock wealth (3.26 ± 1.42 TLU) than non-planters.</p>
        <table-wrap id="T3" position="float" orientation="portrait">
          <label>Table 3.</label>
          <caption>
            <p>Descriptive analysis for socioeconomic characteristics of continuous variables.</p>
          </caption>
          <table>
            <tbody>
              <tr>
                <th rowspan="1" colspan="1">
                  <bold>Variables</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Planter (<italic>n</italic> = 221) (Mean ± SD)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Non-planter (n = 95) (Mean ± SD)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Total (n = 316) (Mean ± SD)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>t-value</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>p-value</bold>
                </th>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Age of Hh</td>
                <td rowspan="1" colspan="1">48.24 ± 9.15</td>
                <td rowspan="1" colspan="1">44.52 ± 10.36</td>
                <td rowspan="1" colspan="1">47.12 ± 9.64</td>
                <td rowspan="1" colspan="1">3.19*</td>
                <td rowspan="1" colspan="1">0.002</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Education</td>
                <td rowspan="1" colspan="1">4.15 ± 2.12</td>
                <td rowspan="1" colspan="1">2.38 ± 1.84</td>
                <td rowspan="1" colspan="1">3.62 ± 2.19</td>
                <td rowspan="1" colspan="1">7.07*</td>
                <td rowspan="1" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Family size</td>
                <td rowspan="1" colspan="1">6.45 ± 1.35</td>
                <td rowspan="1" colspan="1">5.82 ± 1.54</td>
                <td rowspan="1" colspan="1">6.26 ± 1.43</td>
                <td rowspan="1" colspan="1">3.63*</td>
                <td rowspan="1" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Family labor</td>
                <td rowspan="1" colspan="1">3.12 ± 0.84</td>
                <td rowspan="1" colspan="1">4.45 ± 1.12</td>
                <td rowspan="1" colspan="1">3.52 ± 1.11</td>
                <td rowspan="1" colspan="1">-11.64*</td>
                <td rowspan="1" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Livestock (TLU)</td>
                <td rowspan="1" colspan="1">3.26 ± 1.42</td>
                <td rowspan="1" colspan="1">5.14 ± 1.85</td>
                <td rowspan="1" colspan="1">3.83 ± 1.76</td>
                <td rowspan="1" colspan="1">9.84*</td>
                <td rowspan="1" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Parcel</td>
                <td rowspan="1" colspan="1">4.38 ± 1.14</td>
                <td rowspan="1" colspan="1">2.51 ± 0.88</td>
                <td rowspan="1" colspan="1">3.82 ± 1.35</td>
                <td rowspan="1" colspan="1">14.12*</td>
                <td rowspan="1" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Total land size</td>
                <td rowspan="1" colspan="1">1.84 ± 0.63</td>
                <td rowspan="1" colspan="1">1.25 ± 0.45</td>
                <td rowspan="1" colspan="1">1.66 ± 0.63</td>
                <td rowspan="1" colspan="1">8.24*</td>
                <td rowspan="1" colspan="1">0.000</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Distance to market</td>
                <td rowspan="1" colspan="1">5.82 ± 2.41</td>
                <td rowspan="1" colspan="1">3.14 ± 1.65</td>
                <td rowspan="1" colspan="1">5.01 ± 2.50</td>
                <td rowspan="1" colspan="1">9.77*</td>
                <td rowspan="1" colspan="1">0.000</td>
              </tr>
            </tbody>
          </table>
          <table-wrap-foot>
            <fn>
              <p>“*” implies significant at a 1% level of significance.</p>
            </fn>
          </table-wrap-foot>
        </table-wrap>
        <p>While households with minimal land (&lt; 1.5 ha) must prioritize subsistence crops (<xref ref-type="bibr" rid="B35">Tesfaw et al. 2021</xref>) and non-planters leverage extensive livestock for liquid capital and oxen-driven draft power to sustain crop profitability (<xref ref-type="bibr" rid="B32">Storck et al. 1991</xref>), livestock-poor households utilize woodlots as an alternative asset-building mechanism. This allocation is reinforced by land fragmentation (4.38 ± 1.14 plots) and market isolation (5.82 ± 2.41 km), as managing scattered, remote parcels increases travel costs and management friction (<xref ref-type="bibr" rid="B9">Blarel et al. 1992</xref>). To mitigate these constraints, smallholders plant hardy, low-input trees on distant plots and utilize farm-gate sales to wholesale traders, effectively neutralizing the transit costs associated with geographic isolation.</p>
      </sec>
      <sec sec-type="Sources of livelihood income in the study area" id="sec14">
        <title>Sources of livelihood income in the study area</title>
        <p>Households in the study area rely on a diverse mix of income sources, with the most common being the sale of crops and crop by-products, livestock and livestock by-products, eucalyptus, daily wage labor, petty trade, and remittances. Among these, eucalyptus sales constitute the largest share (31%) of total annual income for planters, households engaged in eucalyptus cultivation, underscoring the central role of eucalyptus in rural livelihoods. This result aligns with <xref ref-type="bibr" rid="B35">Tesfaw et al. (2021)</xref>, who confirm that eucalyptus provides the greatest portion of planters’ annual cash income. Crop sales and livestock sales account for 22% and 20% of annual household cash income, respectively, while the remaining 23% is generated through livestock by-products, petty trade, crop by-products, daily wage labor, and other sources (Fig. <xref ref-type="fig" rid="F3">3</xref>).</p>
        <fig id="F3">
          <object-id content-type="doi">10.3897/ia.2026.180728.figure3</object-id>
          <object-id content-type="arpha">E493D202-F360-5A27-8265-5F81174AC863</object-id>
          <label>Figure 3.</label>
          <caption>
            <p>Income source of planters.</p>
          </caption>
          <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g003.jpg" id="oo_1731535.jpg">
            <uri content-type="original_file">https://binary.pensoft.net/fig/1731535</uri>
          </graphic>
        </fig>
        <p>The primary cash income source for non-planters was the sale of the crop, which accounts for 37% of households’ total annual income (Fig. <xref ref-type="fig" rid="F4">4</xref>). This is due to the presence of a larger area of cropland and surplus crop products. This is the major income source for rural households. In addition, animals, which account for 35% of annual income, are deliberately reared as a cash income source. Other income sources, such as daily labor, petty trade, animal by-products, and land rent, contribute 7%, 6%, 4%, and 2%, respectively.</p>
        <fig id="F4">
          <object-id content-type="doi">10.3897/ia.2026.180728.figure4</object-id>
          <object-id content-type="arpha">F7260108-D8C8-5DF2-948B-4DE9D9B2C51D</object-id>
          <label>Figure 4.</label>
          <caption>
            <p>Income sources of non-planters.</p>
          </caption>
          <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g004.jpg" id="oo_1731536.jpg">
            <uri content-type="original_file">https://binary.pensoft.net/fig/1731536</uri>
          </graphic>
        </fig>
      </sec>
      <sec sec-type="Land use allocation and trend of Eucalyptus woodlots" id="sec15">
        <title>Land use allocation and trend of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots</title>
        <p>According to the Amhara region’s agroforestry practice package, the minimum woodlot size is 0.125 ha. The study adopted this threshold as the minimum woodlot size. The maximum woodlot size in the study area was 1.5 ha. According to key informants, the district comprises 29 kebeles, of which 12 kebeles account for 56% of the district’s area and are suited for <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots. Currently, 70% of households in these 12 kebeles have <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots. The average household landholding was 1.6 ha. Of this, 67% (1.1 ha) was allocated to crop production, 25% (0.4 ha) to <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic>, and the remaining 8% (0.14 ha) to other land uses (Fig. <xref ref-type="fig" rid="F5">5</xref>).</p>
        <fig id="F5">
          <object-id content-type="doi">10.3897/ia.2026.180728.figure5</object-id>
          <object-id content-type="arpha">C28C7015-5559-5AEA-AA8E-E17920BEDA13</object-id>
          <label>Figure 5.</label>
          <caption>
            <p>Land allocation of households.</p>
          </caption>
          <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g005.jpg" id="oo_1731537.jpg">
            <uri content-type="original_file">https://binary.pensoft.net/fig/1731537</uri>
          </graphic>
        </fig>
        <p>Over the past fifteen years (2009–2024), the annual increase in new <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots grew at an accelerating rate for ten consecutive years (2009–2021). However, starting in 2022, the trend reversed (Fig. <xref ref-type="fig" rid="F6">6</xref>). This supports the group discussants’ statements that “due to the rise in crop product prices and the fall in <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> log prices caused by the northern Ethiopia conflict, the annual growth of new <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots has been decreasing.” Overall, the trend in new <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot plantations shows an increase in area coverage (Fig. <xref ref-type="fig" rid="F5">5</xref>). This aligns with previous studies reporting that <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> is expanding over time (<xref ref-type="bibr" rid="B22">Mekonnen 2010</xref>; <xref ref-type="bibr" rid="B23">Molla and Addisie 2023</xref>; <xref ref-type="bibr" rid="B20">Kerbo et al. 2024</xref>; <xref ref-type="bibr" rid="B39">Zeleke et al. 2024</xref>).</p>
        <fig id="F6">
          <object-id content-type="doi">10.3897/ia.2026.180728.figure6</object-id>
          <object-id content-type="arpha">5617B929-CE8F-5F70-88F5-26FD322DD3DD</object-id>
          <label>Figure 6.</label>
          <caption>
            <p>Annual increments of <tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name> woodlot.</p>
          </caption>
          <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g006.jpg" id="oo_1731538.jpg">
            <uri content-type="original_file">https://binary.pensoft.net/fig/1731538</uri>
          </graphic>
        </fig>
        <p>Remote sensing and multi-temporal image analysis indicate that a significant increase in <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantation coverage from 2000 to 2020, followed by a decline in the rate after 2020, primarily due to reduced market demand for <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> logs and rising crop prices (<xref ref-type="bibr" rid="B39">Zeleke et al. 2024</xref>). On average, over the past fifteen years, 25% of cropland in the study area was converted to <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots, corresponding to an annual conversion rate of 1.6%. This finding aligns with earlier research indicating the rapid expansion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> on farmlands in Mecha district and other regions of Ethiopia (<xref ref-type="bibr" rid="B34">Tefera et al. 2016</xref>; <xref ref-type="bibr" rid="B37">Tesfaw et al. 2023</xref>).</p>
        <p>Conversion of croplands to <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots is ongoing in the study area (Fig. <xref ref-type="fig" rid="F7">7</xref>). According to <xref ref-type="bibr" rid="B40">Zerga et al. (2021)</xref>, land-use change from crop production to monoculture <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots has continued over the past 30 years. Several factors drive this trend: <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> offers high financial returns, has strong coppicing ability, is less palatable to animals, requires low investment and management costs, and is highly valued for fuel and construction materials (<xref ref-type="bibr" rid="B34">Tefera et al. 2016</xref>; <xref ref-type="bibr" rid="B23">Molla and Addisie 2023</xref>; <xref ref-type="bibr" rid="B37">Tesfaw et al. 2023</xref>).</p>
        <fig id="F7">
          <object-id content-type="doi">10.3897/ia.2026.180728.figure7</object-id>
          <object-id content-type="arpha">F535A3B0-3938-54E6-A8C6-A42ABC7F90FA</object-id>
          <label>Figure 7.</label>
          <caption>
            <p>Cumulative area coverage of <tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name>.</p>
          </caption>
          <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g007.jpg" id="oo_1731539.jpg">
            <uri content-type="original_file">https://binary.pensoft.net/fig/1731539</uri>
          </graphic>
        </fig>
      </sec>
      <sec sec-type="Profitability analysis of Eucalyptus woodlots versus crop production" id="sec16">
        <title>Profitability analysis of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots versus crop production</title>
        <sec sec-type="Financial cash flows (in Ethiopian Birr/ha)" id="sec17">
          <title>
            <italic>Financial cash flows (in Ethiopian Birr/ha)</italic>
          </title>
          <p>The crop production cash flow (Fig. <xref ref-type="fig" rid="F8">8</xref>) shows a substantial initial investment of 89,700 ETB in 2009, followed by consistent annual revenues ranging from ~47,000 to ~110,000 between 2010 and 2024. This ensures a positive cash flow from the very first year after establishment, providing the liquidity needed to cover operating costs and household expenses. In contrast, the <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> cash flow shows an irregular cash flow pattern typical of forestry systems. Significant revenues are realized only during harvest years (e.g., 160,000 in 2014, 175,000 in 2019, and 120,000 in 2024), with many intervening years showing zero revenue and periodic maintenance costs (e.g., 7,500 in 2015 and 9,000 in 2020). Previous studies, such as <xref ref-type="bibr" rid="B28">Ryan et al. (2013)</xref>, highlight that while forestry can outperform certain agricultural enterprises on marginal soils, its primary drawback is the lack of annual income, which can be a barrier for smallholders with limited access to credit.</p>
          <fig id="F8">
            <object-id content-type="doi">10.3897/ia.2026.180728.figure8</object-id>
            <object-id content-type="arpha">9F07D81A-26E5-5049-AAA0-25694FE87FEA</object-id>
            <label>Figure 8.</label>
            <caption>
              <p>Financial flows of the crop and <tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name>.</p>
            </caption>
            <graphic xlink:href="innovationsagriculture-09-001_article-180728__-g008.jpg" id="oo_1731540.jpg">
              <uri content-type="original_file">https://binary.pensoft.net/fig/1731540</uri>
            </graphic>
          </fig>
        </sec>
        <sec sec-type="Net present value and benefit-cost ratio analysis" id="sec18">
          <title>
            <italic>Net present value and benefit-cost ratio analysis</italic>
          </title>
          <p>Financial analysis of the two land-use options shows that <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantation systems are more profitable than conventional crop production, as measured by net present value (<abbrev xlink:title="Net Present Value">NPV</abbrev>) and benefit–cost ratio (<abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>) at a 7% discount rate. The results indicate that the <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> investment generates a significantly higher <abbrev xlink:title="Net Present Value">NPV</abbrev> of 193,978.66 ETB/ha and a <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of 4.69, whereas crop production yields an <abbrev xlink:title="Net Present Value">NPV</abbrev> of 162,699.13 ETB/ha and a <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of 1.32 (Appendices <xref ref-type="app" rid="app1">1</xref>, 2). This substantial margin indicates that <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> not only provides a larger discounted net surplus but also delivers more robust returns per unit of investment capital. These findings align with empirical evidence from <xref ref-type="bibr" rid="B31">Siyoum et al. (2022)</xref> and <xref ref-type="bibr" rid="B29">Sete et al. (2023)</xref>, which demonstrate that smallholder <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots consistently outperform cereal crops in discounted cash flow and overall financial feasibility.</p>
          <p>The analytical disparity between the <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> (4.69) and that of crop production (1.32) underscores the differential economic resilience of these land-use systems. A <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of 1.32 for annual crops suggests that profitability is precarious and highly sensitive to fluctuations in input costs, market prices, and climatic variability, often operating near the break-even threshold. Conversely, the high <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> associated with <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> indicates a greater capacity to absorb temporal and financial shocks, a characteristic typical of plantation forestry, where the high value of the final harvest compensates for delayed returns. This finding is supported by <xref ref-type="bibr" rid="B36">Tesfaw et al. (2022)</xref>, who highlighted that <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> successions on croplands are driven by higher gross margins and superior benefit–cost ratios, particularly when established on marginal lands where traditional crop productivity is limited.</p>
          <p>Despite the clear financial advantages of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic>, land-allocation decisions are often shaped by complex livelihood realities and socioeconomic constraints that favor retaining annual crops. While <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> offers high discounted returns, annual crops provide critical interim cash flows and directly address household food security, serving as a vital risk-management strategy. Research by <xref ref-type="bibr" rid="B1">Abate et al. (2022)</xref> emphasizes that the expansion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> is often constrained by the need to meet minimum household crop consumption and by environmental considerations such as water availability. Consequently, although profitability indicators strongly favor woodlots, the persistence of crop production reflects a multi-criteria decision-making process in which financial gain is balanced against immediate food needs and landscape-level tradeoffs (<xref ref-type="bibr" rid="B1">Abate et al. 2022</xref>; <xref ref-type="bibr" rid="B4">Amare and Darr 2023</xref>).</p>
        </sec>
        <sec sec-type="Sensitivity analysis" id="sec19">
          <title>
            <italic>Sensitivity analysis</italic>
          </title>
          <p>The sensitivity analysis evaluates the economic viability of two land uses, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> and crop production, under a baseline scenario and two stress-test scenarios involving higher discount rates and market price shocks (Appendix <xref ref-type="app" rid="app1">3</xref>). In the baseline scenario, which used a 7% discount rate, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations outperform crop production. Specifically, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> yields a Net Present Value (<abbrev xlink:title="Net Present Value">NPV</abbrev>) of 193,978.66 ETB/ha, about 19% higher than the 162,699.13 ETB/ha generated by crops. The most striking difference, however, is in the Benefit-Cost Ratio (<abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>); <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> achieves a <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of 4.69, significantly outperforming the 1.32 ratio for crops, indicating that for every unit of currency invested, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> returns more than three times the value of traditional agricultural cultivation.</p>
          <p>As economic conditions become more challenging in Scenario 1, with the discount rate increased to 12% and a 10% market price shock introduced, the profitability of both land uses declines substantially. The <abbrev xlink:title="Net Present Value">NPV</abbrev> for <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> drops to 102,943.01 ETB/ha, while the <abbrev xlink:title="Net Present Value">NPV</abbrev> for crops falls to 100,597.09 ETB/ha. Although the absolute profitability gap narrows, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> maintains the more profitable option. The <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> for <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> remains relatively strong at 3.09, whereas the <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> for crops dips to 1.25, indicating that crops are operating much closer to the break-even point under these heightened discount and shock conditions.</p>
          <p>Under another stress test, Scenario 2, which incorporates an 18% discount rate and a 10% market price shock, further compresses economic returns. The <abbrev xlink:title="Net Present Value">NPV</abbrev> for <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> is reduced to 55,498.69 ETB/ha, and the <abbrev xlink:title="Net Present Value">NPV</abbrev> for crops reaches its lowest point at 51,885.84 ETB/ha. Despite the significant reduction in value, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> continues to show greater economic resilience, maintaining a <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> of 2.19 compared with the 1.18 <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev> for crop production. Overall, the analysis indicates that while both land uses are sensitive to fluctuations in discount rates and market prices, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations consistently provide higher net returns and a more favorable return on investment across all tested scenarios.</p>
        </sec>
      </sec>
    </sec>
    <sec sec-type="Conclusion" id="sec20">
      <title>Conclusion</title>
      <p>Based on the study’s findings, the trend of conversion of croplands to <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots remains ongoing. The findings confirm significant income variability among <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> planters and non-planters. The study indicates that <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlots yield higher net present value and benefit-cost ratios than crop farming. This research identified <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations as economically viable for sustainable livelihoods for small-scale farmers in the face of high agricultural input prices and, therefore, low crop outputs. With further expansion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> coverage across the study area, farmers consider it an alternative source of cash income for their livelihood.</p>
    </sec>
    <sec sec-type="Recommendations" id="sec21">
      <title>Recommendations</title>
      <p>Given the District’s potential for <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot production and its significant contribution to improving the livelihoods of most smallholder farmers, the following are provided to support the development of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot plantations in the study area.</p>
      <p>In addition to being financially viable for household income diversification, <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations reduce the burden on natural forests. However, because it may indirectly affect food security, the plantation sites must be identified and selected in consultation with experts to minimize competition with food production.</p>
      <p>Therefore, policymakers and practitioners should balance the economic benefit of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> production with the need for sustainable farming methods that ensure food supply and environmental integrity. Encouraging integrated land-use practices that combine <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> planting with food crops can provide a pathway to improve land-use and achieve economic and ecological balance.</p>
    </sec>
    <sec sec-type="Data availability statement" id="sec22">
      <title>Data availability statement</title>
      <p>Data available on request from the authors.</p>
    </sec>
    <sec sec-type="Ethics statement" id="sec23">
      <title>Ethics statement</title>
      <p>The Ethiopian Forestry Development’s Research National Review Forum approved this study, and the research was conducted in accordance with the research ethics guidelines of Ethiopian Forestry Development.</p>
    </sec>
    <sec sec-type="Conflict of interest" id="sec24">
      <title>Conflict of interest</title>
      <p>The authors declare no conflicts of interest.</p>
    </sec>
    <sec sec-type="Author contributions" id="sec25">
      <title>Author contributions</title>
      <p>Conceptualization by A.G. and A.B.; Methodology by A.G. and A.B.; Data collection and entry by A.G. and K.C.; Data curation by A.G. and A.B.; Writing the manuscript draft by A.G. and K.C.; Analysis and interpretation by A.G. and A.B.; Reviewing and editing by A.B and K.C. All authors have read and approved the final version of the manuscript.</p>
    </sec>
    <sec sec-type="Funding" id="sec26">
      <title>Funding</title>
      <p>This research received no external funding.</p>
    </sec>
  </body>
  <back>
    <ack>
      <title>Acknowledgement</title>
      <p>We thank Ethiopian Forestry Development for supporting this research and the District Agricultural offices for their help with data collection.</p>
    </ack>
    <ref-list>
      <title>References</title>
      <ref id="B1">
        <mixed-citation>Abate D, Borges J, Marques S, Bushenkov V (2022) An ecological-economic approach to assess impacts of the expansion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantations in agroforest landscapes of Northern Ethiopia. Forests 13(5): 686. <ext-link xlink:href="10.3390/f13050686" ext-link-type="doi">https://doi.org/10.3390/f13050686</ext-link></mixed-citation>
      </ref>
      <ref id="B2">
        <mixed-citation>Addis F, Melak S, Tefera B, Kassa H (2016) Impacts of smallholder tree plantation in Amhara Region of Ethiopia: the case of Lay Gayint and Fagta Locuma Districts. Ethiopian Journal of Economics 25(1): 35–58.</mixed-citation>
      </ref>
      <ref id="B3">
        <mixed-citation>Alemayehu A, Melka Y (2022) Small-scale <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> cultivation and its socioeconomic impacts in Ethiopia: A review of practices and conditions. Trees, Forests, and People 8: 100269. <ext-link xlink:href="10.1016/j.tfp.2022.100269" ext-link-type="doi">https://doi.org/10.1016/j.tfp.2022.100269</ext-link></mixed-citation>
      </ref>
      <ref id="B4">
        <mixed-citation>Amare D, Darr D (2023) Profitability of smallholder agroforestry woodlot innovations. Human Ecology 51: 1009–1019. <ext-link xlink:href="10.1007/s10745-023-00446-5" ext-link-type="doi">https://doi.org/10.1007/s10745-023-00446-5</ext-link></mixed-citation>
      </ref>
      <ref id="B5">
        <mixed-citation>Asfaw A, Admassie A (2004) The role of education on the adoption of chemical fertiliser under different socioeconomic environments in Ethiopia. Agricultural Economics 30(3): 215–228.</mixed-citation>
      </ref>
      <ref id="B6">
        <mixed-citation>Ayana AN, Lejissa LT (2018) Comparative economic analysis of three competing land use types in southern Ethiopia: tools for informed decision-making on land use choices. Journal of Economics and Sustainable Development 9(1): 37–45.</mixed-citation>
      </ref>
      <ref id="B7">
        <mixed-citation>Barnum HN, Squire L (1979) An econometric application of the theory of the farm-household. Journal of Development Economics 6(1): 79–102.</mixed-citation>
      </ref>
      <ref id="B8">
        <mixed-citation>Belay YB, Melka Y (2024) Comparative profitability analysis of monoculture and intercropping land‐use systems: The Case of Smallholder Farmers in North‐Western Ethiopia. International Journal of Forestry Research 2024(1): 6322124. <ext-link xlink:href="10.1155/2024/6322124" ext-link-type="doi">https://doi.org/10.1155/2024/6322124</ext-link></mixed-citation>
      </ref>
      <ref id="B9">
        <mixed-citation>Blarel B, Hazell P, Place F, Quiggin J (1992) The economics of farm fragmentation: evidence from Ghana and Rwanda. The World Bank Economic Review 6(2): 233–254.</mixed-citation>
      </ref>
      <ref id="B10">
        <mixed-citation>Boardman AE, Greenberg DH, Vining AR, Weimer DL, Information M, Boardman AE, Greenberg DH, Vining AR (2018) Cost-benefit analysis: concepts and practice. Cambridge University Press.</mixed-citation>
      </ref>
      <ref id="B11">
        <mixed-citation>Campbell HF, Brown RPC (2003) Benefit-cost analysis: financial and economic appraisal using spreadsheets. Cambridge University Press.</mixed-citation>
      </ref>
      <ref id="B12">
        <mixed-citation>Deaton A (2019) The Analysis of Household Surveys: A Microeconometric Approach to Development Policy (Reissue Edition). <ext-link xlink:href="10.1596/978-1-4648-1331-3" ext-link-type="doi">https://doi.org/10.1596/978-1-4648-1331-3</ext-link></mixed-citation>
      </ref>
      <ref id="B13">
        <mixed-citation>Debie E (2024) Analysis of the decision to convert croplands into <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">E.</tp:taxon-name-part> <tp:taxon-name-part taxon-name-part-type="species">camaldulensis</tp:taxon-name-part></tp:taxon-name></italic> woodlot and its impact on income diversification in Mecha district, Northwest Ethiopia. Trees, Forests, and People 17: 100636. <ext-link xlink:href="10.1016/j.tfp.2024.100636" ext-link-type="doi">https://doi.org/10.1016/j.tfp.2024.100636</ext-link></mixed-citation>
      </ref>
      <ref id="B14">
        <mixed-citation>Dercon S, Christiansen L (2011) Consumption risk, technology adoption and poverty traps: evidence from Ethiopia. Journal of Development Economics 96(2): 159–173.</mixed-citation>
      </ref>
      <ref id="B15">
        <mixed-citation>DWOA (2023) Dangila Woreda Office of Agriculture, report.</mixed-citation>
      </ref>
      <ref id="B16">
        <mixed-citation>FAO (2023) Food Security And Nutrition in the World Across the Rural – Urban Continuum.</mixed-citation>
      </ref>
      <ref id="B17">
        <mixed-citation>Gittinger JP (1982) Economic analysis of agricultural projects. John Hopkins University Press.</mixed-citation>
      </ref>
      <ref id="B18">
        <mixed-citation>Greene WH (2018) Econometric Analysis Eighth Edition.</mixed-citation>
      </ref>
      <ref id="B19">
        <mixed-citation>Holden S, Shiferaw B (2004) Land degradation, drought and food security in a less‐favored area in the Ethiopian highlands: a bio‐economic model with market imperfections. Agricultural Economics 30(1): 31–49.</mixed-citation>
      </ref>
      <ref id="B20">
        <mixed-citation>Kerbo A, Klilu Degaga T, Egefa Beyene AD (2024) Determinants of the share of land allocated to <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> trees and their contribution to rural farm households’ livelihoods: empirical evidence from Gurage Zone, Ethiopia. Forests, Trees and Livelihoods 33(4): 319–333. <ext-link xlink:href="10.1080/14728028.2024.2357157" ext-link-type="doi">https://doi.org/10.1080/14728028.2024.2357157</ext-link></mixed-citation>
      </ref>
      <ref id="B21">
        <mixed-citation>KV RS, Kavya NP (2016) Trend analysis of e-commerce data using the Hadoop ecosystem. International Journal of Computer Applications 147(6): 1–5. <ext-link xlink:href="10.5120/ijca2016911109" ext-link-type="doi">https://doi.org/10.5120/ijca2016911109</ext-link></mixed-citation>
      </ref>
      <ref id="B22">
        <mixed-citation>Mekonnen Z (2010) Community opinion, marketing, and current debates on <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> in Huruta District, Arsi Zone of Oromia Region, Ethiopia. <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> Species Management, History, Status and Trends in Ethiopia, 15–17.</mixed-citation>
      </ref>
      <ref id="B23">
        <mixed-citation>Molla G, Addisie MB (2023) Expansion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> plantation on fertile cultivated lands in the north-western highlands of Ethiopia. Remote Sensing 15(3): 661. <ext-link xlink:href="10.3390/rs15030661" ext-link-type="doi">https://doi.org/10.3390/rs15030661</ext-link></mixed-citation>
      </ref>
      <ref id="B24">
        <mixed-citation>Mulu S, Asfaw Z, Alemu A, Teketay D (2022) Determinants of decision-making by smallholder farmers on land allocation for small-scale forest management in northwestern Ethiopian Highlands. Land 11(6): 838. <ext-link xlink:href="10.3390/land11060838" ext-link-type="doi">https://doi.org/10.3390/land11060838</ext-link></mixed-citation>
      </ref>
      <ref id="B25">
        <mixed-citation>NBE (2017) National Bank of Ethiopia, Directive to Determine the Loan and Lending rate.</mixed-citation>
      </ref>
      <ref id="B26">
        <mixed-citation>NPC [National Planning Commission] (2018) Ethiopia’s Progress Towards Eradicating Poverty.</mixed-citation>
      </ref>
      <ref id="B27">
        <mixed-citation>Postma A, Papp B (2021) Of trends and trend pyramids. Journal of Tourism Futures 7(2): 162–167. <ext-link xlink:href="10.1108/jtf-11-2019-0129" ext-link-type="doi">https://doi.org/10.1108/jtf-11-2019-0129</ext-link></mixed-citation>
      </ref>
      <ref id="B28">
        <mixed-citation>Ryan M, O’Donoghue C, Upton V, Phillips H, Farrelly N (2013) Modelling Inter-temporal Differential Returns to Agricultural and Forestry Land Use using the Forest Investment and Valuation Estimator (FIVE).</mixed-citation>
      </ref>
      <ref id="B29">
        <mixed-citation>Sete Y, Alemu A, Dagnew A (2023) Analysis of the profitability of smallholder farmers’ <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> woodlot production system in Wogera District, North Gondar, Ethiopia. <ext-link xlink:href="10.21203/rs.3.rs-2399249/v1" ext-link-type="doi">https://doi.org/10.21203/rs.3.rs-2399249/v1</ext-link></mixed-citation>
      </ref>
      <ref id="B30">
        <mixed-citation>Sinden A, Adelman DE (2024) The Misleading Successes of Cost-Benefit Analysis in Environmental Policy. Temple University Legal Studies Research Paper 2024–20. <ext-link xlink:href="10.2139/ssrn.4868339" ext-link-type="doi">https://doi.org/10.2139/ssrn.4868339</ext-link></mixed-citation>
      </ref>
      <ref id="B31">
        <mixed-citation>Siyoum M, Woldeamanuel T, Eshete A (2022) Financial analysis of highland bamboo plantation: A comparative analysis with other land-use systems in Ethiopia. Small-Scale Forestry 21(2): 169–183. <ext-link xlink:href="10.1007/s11842-021-09493-6" ext-link-type="doi">https://doi.org/10.1007/s11842-021-09493-6</ext-link></mixed-citation>
      </ref>
      <ref id="B32">
        <mixed-citation>Storck H, Emana B, Adenew B, Borowiecki A, Hawariat SW (1991) Farming systems and farm management practices of smallholders in the Hararghe highlands-a baseline survey.</mixed-citation>
      </ref>
      <ref id="B33">
        <mixed-citation>Suparwata DO, Indrianti MA, Mokoginta MM, Mokoolang S (2022) Agroforestry farming system: measuring its development in financial feasibility aspects. IOP Conference Series: Earth and Environmental Science 1104(1): 12007. <ext-link xlink:href="10.1088/1755-1315/1104/1/012007" ext-link-type="doi">https://doi.org/10.1088/1755-1315/1104/1/012007</ext-link></mixed-citation>
      </ref>
      <ref id="B34">
        <mixed-citation>Tefera, Abebaw S, Lerra Dea M (2016) Determinants of farmers’ decision-making for planting <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> trees in the market district, North Wollo, Ethiopia. Research on Humanities and Social Sciences 6(13): 62–70.</mixed-citation>
      </ref>
      <ref id="B35">
        <mixed-citation>Tesfaw A, Senbeta F, Alemu D, Teferi E (2021) Value chain analysis of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> wood products in the blue nile highlands of Northwestern Ethiopia. Sustainability 13(22): 12819. <ext-link xlink:href="10.3390/su132212819" ext-link-type="doi">https://doi.org/10.3390/su132212819</ext-link></mixed-citation>
      </ref>
      <ref id="B36">
        <mixed-citation>Tesfaw A, Alemu D, Senbeta F, Teferi E (2022) <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> succession on croplands in the highlands of northwestern Ethiopia: Economic impact analysis using farm household model. Resources 11(8): 71. <ext-link xlink:href="10.3390/resources11080071" ext-link-type="doi">https://doi.org/10.3390/resources11080071</ext-link></mixed-citation>
      </ref>
      <ref id="B37">
        <mixed-citation>Tesfaw A, Teferi E, Senbeta F, Alemu D (2023) The spatial distribution and expansion of <italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> in its hotspots: Implications for agricultural landscapes. Heliyon 9(3): e14393. <ext-link xlink:href="10.1016/j.heliyon.2023.e14393" ext-link-type="doi">https://doi.org/10.1016/j.heliyon.2023.e14393</ext-link></mixed-citation>
      </ref>
      <ref id="B38">
        <mixed-citation>World Bank (2020) Ethiopia Economic Update: Strengthening the Foundation for Private Sector-Led Growth.</mixed-citation>
      </ref>
      <ref id="B39">
        <mixed-citation>Zeleke G, Kassawmar T, Tadesse M, Teferi E, Girma A, Anteneh Y, Gelaw F, Walsh C, O’Donnell’s G (2024) Dynamics in smallholder-based land use systems: drivers and outcomes of cropland–<italic><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus">Eucalyptus</tp:taxon-name-part></tp:taxon-name></italic> field–cropland conversions in north-west Ethiopia. Frontiers in Sustainable Food Systems 8: 1393863. <ext-link xlink:href="10.3389/fsufs.2024.1393863" ext-link-type="doi">https://doi.org/10.3389/fsufs.2024.1393863</ext-link></mixed-citation>
      </ref>
      <ref id="B40">
        <mixed-citation>Zerga B, Warkineh B, Teketay D, Woldetsadik M, Sahle M (2021) Land use and land cover changes driven by expansion of eucalypt plantations in the Western Gurage Watersheds, Central-South Ethiopia. Trees, Forests and People 5: 100087. <ext-link xlink:href="10.1016/j.tfp.2021.100087" ext-link-type="doi">https://doi.org/10.1016/j.tfp.2021.100087</ext-link></mixed-citation>
      </ref>
      <ref id="B41">
        <mixed-citation>Zerssa G, Feyssa D, Kim D-G, Eichler-Löbermann B (2021) Challenges of smallholder farming in Ethiopia and opportunities by adopting climate-smart agriculture. Agriculture 11(3): 192. <ext-link xlink:href="10.3390/agriculture11030192" ext-link-type="doi">https://doi.org/10.3390/agriculture11030192</ext-link></mixed-citation>
      </ref>
    </ref-list>
    <app-group>
      <app id="app1">
        <title>Appendix 1</title>
        <table-wrap id="T4" position="float" orientation="portrait">
          <label>Table A1.</label>
          <caption>
            <p><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name> woodlot 15-year financial cash flow.</p>
          </caption>
          <table>
            <tbody>
              <tr>
                <th rowspan="1" colspan="8">
                  <bold><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name> plantation</bold>
                </th>
              </tr>
              <tr>
                <th rowspan="1" colspan="1">
                  <bold>Year (t)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Establishment Costs</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Annual Management costs</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Total Gross Costs (ha/yr)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold><tp:taxon-name><tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part></tp:taxon-name> Revenue by rotation (ha/yr)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Discounting Factor (r = 7%) = df 1/((1+r) ^<sup>t</sup>)</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Discounted Costs</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Discounted Benefits</bold>
                </th>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">33000</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">33000</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">1</td>
                <td rowspan="1" colspan="1">33000.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">1</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">11000</td>
                <td rowspan="1" colspan="1">11000</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.93</td>
                <td rowspan="1" colspan="1">10280.37</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">2</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1"/>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.87</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">3</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.82</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">4</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.76</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">5</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">160000</td>
                <td rowspan="1" colspan="1">0.71</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">114077.79</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">6</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">7500</td>
                <td rowspan="1" colspan="1">7500</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.67</td>
                <td rowspan="1" colspan="1">4997.57</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">7</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.62</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">8</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.58</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">9</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.54</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">10</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">175000</td>
                <td rowspan="1" colspan="1">0.51</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">88961.13</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">11</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">9000</td>
                <td rowspan="1" colspan="1">9000</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.48</td>
                <td rowspan="1" colspan="1">4275.84</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">12</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.44</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">13</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.41</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">14</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0.39</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">0.00</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">15</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">120000</td>
                <td rowspan="1" colspan="1">0.36</td>
                <td rowspan="1" colspan="1">0.00</td>
                <td rowspan="1" colspan="1">43493.52</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Total</td>
                <td rowspan="1" colspan="1">33000</td>
                <td rowspan="1" colspan="1">27500</td>
                <td rowspan="1" colspan="1">60500</td>
                <td rowspan="1" colspan="1">455000</td>
                <td rowspan="1" colspan="1"/>
                <td rowspan="1" colspan="1">52553.78</td>
                <td rowspan="1" colspan="1">246532.44</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">
                  <abbrev xlink:title="Net Present Value">NPV</abbrev>
                </td>
                <td rowspan="1" colspan="1">193978.66</td>
                <td rowspan="2" colspan="6"/>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">
                  <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>
                </td>
                <td rowspan="1" colspan="1">4.69</td>
              </tr>
            </tbody>
          </table>
        </table-wrap>
      </app>
      <app id="app2">
        <title>Appendix 2</title>
        <table-wrap id="T5" position="float" orientation="portrait">
          <label>Table A2.</label>
          <caption>
            <p>Crop production 15-year financial cash flow.</p>
          </caption>
          <table>
            <tbody>
              <tr>
                <td rowspan="1" colspan="10">
                  <bold>Crop Production</bold>
                </td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">
                  <bold>Year (t)</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Land Preparation (Labor, Oxen) Cost</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Management Costs</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Input Costs</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Harvesting (Labor, Transport) Costs</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Total Gross Costs (ha/yr)</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Revenue (ha/year)</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Discounting factor (r = 7%) = 1/((1+r) ^t)</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Discounted Costs</bold>
                </td>
                <td rowspan="1" colspan="1">
                  <bold>Discounted Benefits</bold>
                </td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">4200</td>
                <td rowspan="1" colspan="1">5000</td>
                <td rowspan="1" colspan="1">8500</td>
                <td rowspan="1" colspan="1">11300</td>
                <td rowspan="1" colspan="1">89700</td>
                <td rowspan="1" colspan="1">0</td>
                <td rowspan="1" colspan="1">1</td>
                <td rowspan="1" colspan="1">29000</td>
                <td rowspan="1" colspan="1">0</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">1</td>
                <td rowspan="1" colspan="1">4150</td>
                <td rowspan="1" colspan="1">8560</td>
                <td rowspan="1" colspan="1">10560</td>
                <td rowspan="1" colspan="1">15411</td>
                <td rowspan="1" colspan="1">38682</td>
                <td rowspan="1" colspan="1">47,492.88</td>
                <td rowspan="1" colspan="1">0.93</td>
                <td rowspan="1" colspan="1">36151.03</td>
                <td rowspan="1" colspan="1">44385.87</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">2</td>
                <td rowspan="1" colspan="1">5000</td>
                <td rowspan="1" colspan="1">8400</td>
                <td rowspan="1" colspan="1">12400</td>
                <td rowspan="1" colspan="1">16258</td>
                <td rowspan="1" colspan="1">42058</td>
                <td rowspan="1" colspan="1">59,360.00</td>
                <td rowspan="1" colspan="1">0.87</td>
                <td rowspan="1" colspan="1">36734.88</td>
                <td rowspan="1" colspan="1">51847.32</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">3</td>
                <td rowspan="1" colspan="1">4950</td>
                <td rowspan="1" colspan="1">5900</td>
                <td rowspan="1" colspan="1">11000</td>
                <td rowspan="1" colspan="1">16600</td>
                <td rowspan="1" colspan="1">38450</td>
                <td rowspan="1" colspan="1">51,835.92</td>
                <td rowspan="1" colspan="1">0.82</td>
                <td rowspan="1" colspan="1">31387.01</td>
                <td rowspan="1" colspan="1">42313.55</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">4</td>
                <td rowspan="1" colspan="1">5826</td>
                <td rowspan="1" colspan="1">9653</td>
                <td rowspan="1" colspan="1">12530</td>
                <td rowspan="1" colspan="1">16931</td>
                <td rowspan="1" colspan="1">44941</td>
                <td rowspan="1" colspan="1">68,402.40</td>
                <td rowspan="1" colspan="1">0.76</td>
                <td rowspan="1" colspan="1">34284.90</td>
                <td rowspan="1" colspan="1">52183.86</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">5</td>
                <td rowspan="1" colspan="1">6234</td>
                <td rowspan="1" colspan="1">8200</td>
                <td rowspan="1" colspan="1">13200</td>
                <td rowspan="1" colspan="1">16982</td>
                <td rowspan="1" colspan="1">44616</td>
                <td rowspan="1" colspan="1">73,012.92</td>
                <td rowspan="1" colspan="1">0.71</td>
                <td rowspan="1" colspan="1">31810.81</td>
                <td rowspan="1" colspan="1">52057.20</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">6</td>
                <td rowspan="1" colspan="1">7134</td>
                <td rowspan="1" colspan="1">7500</td>
                <td rowspan="1" colspan="1">12500</td>
                <td rowspan="1" colspan="1">16700</td>
                <td rowspan="1" colspan="1">43834</td>
                <td rowspan="1" colspan="1">57,539.60</td>
                <td rowspan="1" colspan="1">0.67</td>
                <td rowspan="1" colspan="1">29208.51</td>
                <td rowspan="1" colspan="1">38341.07</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">7</td>
                <td rowspan="1" colspan="1">6941</td>
                <td rowspan="1" colspan="1">8000</td>
                <td rowspan="1" colspan="1">13000</td>
                <td rowspan="1" colspan="1">17400</td>
                <td rowspan="1" colspan="1">45341</td>
                <td rowspan="1" colspan="1">82,918.44</td>
                <td rowspan="1" colspan="1">0.62</td>
                <td rowspan="1" colspan="1">28236.10</td>
                <td rowspan="1" colspan="1">51637.44</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">8</td>
                <td rowspan="1" colspan="1">7209</td>
                <td rowspan="1" colspan="1">7850</td>
                <td rowspan="1" colspan="1">14850</td>
                <td rowspan="1" colspan="1">20200</td>
                <td rowspan="1" colspan="1">50109</td>
                <td rowspan="1" colspan="1">70,193.48</td>
                <td rowspan="1" colspan="1">0.58</td>
                <td rowspan="1" colspan="1">29164.08</td>
                <td rowspan="1" colspan="1">40853.24</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">9</td>
                <td rowspan="1" colspan="1">6856</td>
                <td rowspan="1" colspan="1">8650</td>
                <td rowspan="1" colspan="1">15650</td>
                <td rowspan="1" colspan="1">22135</td>
                <td rowspan="1" colspan="1">53291</td>
                <td rowspan="1" colspan="1">88,574.08</td>
                <td rowspan="1" colspan="1">0.54</td>
                <td rowspan="1" colspan="1">28986.97</td>
                <td rowspan="1" colspan="1">48178.43</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">10</td>
                <td rowspan="1" colspan="1">10600</td>
                <td rowspan="1" colspan="1">11400</td>
                <td rowspan="1" colspan="1">17400</td>
                <td rowspan="1" colspan="1">21560</td>
                <td rowspan="1" colspan="1">60960</td>
                <td rowspan="1" colspan="1">79,053.32</td>
                <td rowspan="1" colspan="1">0.51</td>
                <td rowspan="1" colspan="1">30988.97</td>
                <td rowspan="1" colspan="1">40186.70</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">11</td>
                <td rowspan="1" colspan="1">11200</td>
                <td rowspan="1" colspan="1">10600</td>
                <td rowspan="1" colspan="1">20600</td>
                <td rowspan="1" colspan="1">23900</td>
                <td rowspan="1" colspan="1">66300</td>
                <td rowspan="1" colspan="1">98,962.64</td>
                <td rowspan="1" colspan="1">0.48</td>
                <td rowspan="1" colspan="1">31498.65</td>
                <td rowspan="1" colspan="1">47016.44</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">12</td>
                <td rowspan="1" colspan="1">11000</td>
                <td rowspan="1" colspan="1">11680</td>
                <td rowspan="1" colspan="1">19368</td>
                <td rowspan="1" colspan="1">25400</td>
                <td rowspan="1" colspan="1">67448</td>
                <td rowspan="1" colspan="1">82,132.44</td>
                <td rowspan="1" colspan="1">0.44</td>
                <td rowspan="1" colspan="1">29947.93</td>
                <td rowspan="1" colspan="1">36467.79</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">13</td>
                <td rowspan="1" colspan="1">12870</td>
                <td rowspan="1" colspan="1">11682</td>
                <td rowspan="1" colspan="1">21682</td>
                <td rowspan="1" colspan="1">26000</td>
                <td rowspan="1" colspan="1">72234</td>
                <td rowspan="1" colspan="1">93,600.08</td>
                <td rowspan="1" colspan="1">0.41</td>
                <td rowspan="1" colspan="1">29974.67</td>
                <td rowspan="1" colspan="1">38840.71</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">14</td>
                <td rowspan="1" colspan="1">13500</td>
                <td rowspan="1" colspan="1">12490</td>
                <td rowspan="1" colspan="1">22600</td>
                <td rowspan="1" colspan="1">27650</td>
                <td rowspan="1" colspan="1">76240</td>
                <td rowspan="1" colspan="1">103,956.08</td>
                <td rowspan="1" colspan="1">0.39</td>
                <td rowspan="1" colspan="1">29567.19</td>
                <td rowspan="1" colspan="1">40315.96</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">15</td>
                <td rowspan="1" colspan="1">13800</td>
                <td rowspan="1" colspan="1">13100</td>
                <td rowspan="1" colspan="1">23100</td>
                <td rowspan="1" colspan="1">28480</td>
                <td rowspan="1" colspan="1">78480</td>
                <td rowspan="1" colspan="1">110,221.68</td>
                <td rowspan="1" colspan="1">0.36</td>
                <td rowspan="1" colspan="1">28444.76</td>
                <td rowspan="1" colspan="1">39949.41</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Total</td>
                <td rowspan="1" colspan="1">127272</td>
                <td rowspan="1" colspan="1">143666</td>
                <td rowspan="1" colspan="1">240441</td>
                <td rowspan="1" colspan="1">311607</td>
                <td rowspan="1" colspan="1">822985</td>
                <td rowspan="1" colspan="1">1,097,255.96</td>
                <td rowspan="1" colspan="1"/>
                <td rowspan="1" colspan="1">501875.86</td>
                <td rowspan="1" colspan="1">664574.98</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">
                  <abbrev xlink:title="Net Present Value">NPV</abbrev>
                </td>
                <td rowspan="1" colspan="1">162699.13</td>
                <td rowspan="2" colspan="8"/>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">
                  <abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>
                </td>
                <td rowspan="1" colspan="1">1.32</td>
              </tr>
            </tbody>
          </table>
        </table-wrap>
      </app>
      <app id="app3">
        <title>Appendix 3</title>
        <table-wrap id="T6" position="float" orientation="portrait">
          <label>Table A3.</label>
          <caption>
            <p>Summary of sensitivity analysis with changing discount rates to (12% and 18%) and market price shock by 10%.</p>
          </caption>
          <table>
            <tbody>
              <tr>
                <th rowspan="1" colspan="1">
                  <bold>Scenario Parameter</bold>
                </th>
                <th rowspan="1" colspan="2">
                  <bold>Baseline (7% Discount)</bold>
                </th>
                <th rowspan="1" colspan="2">
                  <bold>Scenario 1: 12% Discount + 10% Shock</bold>
                </th>
                <th rowspan="1" colspan="2">
                  <bold>Scenario: 18% Discount + 10% Shock</bold>
                </th>
              </tr>
              <tr>
                <th rowspan="1" colspan="1">
                  <bold>Land Use Type</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>
                    <tp:taxon-name>
                      <tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part>
                    </tp:taxon-name>
                  </bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Crop</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>
                    <tp:taxon-name>
                      <tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part>
                    </tp:taxon-name>
                  </bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Crop</bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>
                    <tp:taxon-name>
                      <tp:taxon-name-part taxon-name-part-type="genus" reg="Eucalyptus">Eucalyptus</tp:taxon-name-part>
                    </tp:taxon-name>
                  </bold>
                </th>
                <th rowspan="1" colspan="1">
                  <bold>Crop</bold>
                </th>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Discounted Benefits (<abbrev xlink:title="Discounted Benefits">PVB</abbrev>) (ETB/ha)</td>
                <td rowspan="1" colspan="1">246,532.44</td>
                <td rowspan="1" colspan="1">664,574.98</td>
                <td rowspan="1" colspan="1">152,151.45</td>
                <td rowspan="1" colspan="1">496,316.43</td>
                <td rowspan="1" colspan="1">102,056.22</td>
                <td rowspan="1" colspan="1">340,345.73</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Discounted Costs (<abbrev xlink:title="Discounted Costs">PVC</abbrev>) (ETB/ha)</td>
                <td rowspan="1" colspan="1">52,553.78</td>
                <td rowspan="1" colspan="1">501,875.86</td>
                <td rowspan="1" colspan="1">49,208.44</td>
                <td rowspan="1" colspan="1">395,719.34</td>
                <td rowspan="1" colspan="1">46,557.53</td>
                <td rowspan="1" colspan="1">288,459.89</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Net Present Value (<abbrev xlink:title="Net Present Value">NPV</abbrev>) (ETB/ha)</td>
                <td rowspan="1" colspan="1">193,978.66</td>
                <td rowspan="1" colspan="1">162,699.13</td>
                <td rowspan="1" colspan="1">102,943.01</td>
                <td rowspan="1" colspan="1">100,597.09</td>
                <td rowspan="1" colspan="1">55,498.69</td>
                <td rowspan="1" colspan="1">51,885.84</td>
              </tr>
              <tr>
                <td rowspan="1" colspan="1">Benefit-Cost Ratio (<abbrev xlink:title="Benefit-Cost Ratio">BCR</abbrev>)</td>
                <td rowspan="1" colspan="1">4.69</td>
                <td rowspan="1" colspan="1">1.32</td>
                <td rowspan="1" colspan="1">3.09</td>
                <td rowspan="1" colspan="1">1.25</td>
                <td rowspan="1" colspan="1">2.19</td>
                <td rowspan="1" colspan="1">1.18</td>
              </tr>
            </tbody>
          </table>
        </table-wrap>
      </app>
    </app-group>
  </back>
</article>
