Parameters | Economic surplus | ∆% | NPV | ∆% | IRR (%) | ∆% |
Initial scenario | 76,836,954 |
| 76,740,608 |
| 190.54 |
|
(Reference = 78.2% for production cost and 12% for yield) | ||||||
(Rendement = −12%; Yield = 50%) | 16,741,761 | −78.21 | 16,645,414 | −78.31 | 122.24 | −35.85 |
Cost = 50% | 72,929,317 | −5.08 | 72,832,970 | −5.09 | 187.92 | −1.38 |