Parameters

Economic surplus

∆%

NPV

∆%

IRR (%)

∆%

Initial scenario

76,836,954

76,740,608

190.54

(Reference = 3.5%)

10%

11,489,188

−85.05

11,403,714

−85.14

134.42

−29.45