|
| Variables | ||
| Factor | Scenario 1 | Scenario 2 | Scenario 3 |
| Outputs | Sale of fry | Sale of fry | Sale of fry |
| Sale of fish | Sale of fish | Sale of fish | |
| Land | Community Agricultural Area | Community Agricultural Area | Community Agricultural Area |
| Investment and infrastructure | Fish farming station: fish ponds, hatchery and water tower | Fish farming station: fish ponds, hatchery and water tower | Fish farming station: fish ponds, hatchery and water tower |
| Inputs | Water | Water | Water |
|
| Fry | Fry | Fry |
| Feed | Feed | Feed | |
| - | Alcohol | Alcohol | |
| - | Chemical product 17-α-methyltestosterone | Organic product (G. Kola) | |
| Operating equipment | Solar panels | Solar panels | Solar panels |
| Small equipment | Small equipment | Small equipment | |
|
| Refurbishment of pools | Refurbishment of pools | Refurbishment of pools |
| Maintenance and repair | Solar panel maintenance | Solar panel maintenance | Solar panel maintenance |
| MOD (Workforce) | Operators/GEA | Operators/GEA | Operators/GEA |
| Additional expenses | Communication expenses | Communication expenses | Communication expenses |
| Marketing costs Marketing | Marketing costs Marketing | Marketing costs Marketing | |
| Marketing-related taxes | Marketing-related taxes | Marketing-related taxes | |