| Concepts | NO PROJECT | WITH PROJECT | |||
| Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | |
| Sales ($) | 79192.00 | 63891.00 | 120962.00 | 205560.00 | 535789.00 |
| Family Consumption ($) | 11830.00 | 11830.00 | 101422.00 | 219464.00 | 189912.00 |
| Invesments ($) | 0.00 | 275967.00 | 0.00 | 0.00 | 0.00 |
| Operating Costs ($) | 267336.00 | 215681.00 | 267513.00 | 324355.00 | 408209.00 |
| Income ($) | −176314.00 | −415927.00 | −45129.00 | 100669.00 | 317492.00 |