Scenarios of DRC/SER

Base scenarioDRC/SER = 0.7766

Base scenarioDRC/SER = 0.7766

Internal cost

External cost

Increase 5% 0.8122

Increase 5% 0.8204

Increase 15% 0.8834

Increase 15% 0.9248

Increase 25% 0.9547

Increase 25% 1.0597

Increase 30% 0.9903

Increase 30% 1.1431

Decrease 5% 0.7410

Decrease 5% 0.7372

Decrease 15% 0.6697

Decrease 15% 0.6693

Decrease 25% 0.5985

Decrease 25% 0.6129

Decrease 30% 0.5629

Decrease 30% 0.5881

Coffee price for export

Exchange rate

Increase 5% 0.7038

Increase 5% 0.7396

Increase 15% 0.5927

Increase 15% 0.6753

Increase 25% 0.5119

Increase 25% 0.6213

Increase 30% 0.4792

Increase 30% 0.5974

Decrease 5% 0.8662

Decrease 5% 0.8175

Decrease 10% 0.9791

Decrease 15% 0.9136

Decrease 15% 1.1260

Decrease 20% 0.9707

Decrease 25% 1.6084

Decrease 25% 1.0355

Decrease 30% 2.0469

Decrease 30% 1.1094

Ø Internal and external cost increase by 5%, coffee price for export and exchange rate decrease by 5%. DRC/SER = 1.0140.

Ø Internal and external cost increase by 15%, coffee price for export and exchange rate decrease by 15%. DRC/SER = 1.9632.

Ø Internal and external cost decrease by 5%, coffee price for export and exchange rate increase by 5%. DRC/SER = 0.6100.

Ø Internal and external cost decrease by 10%, coffee price for export and exchange rate increase by 10%. DRC/SER = 0.4881

Ø Internal and external cost decrease by 20%, coffee price for export and exchange rate increase by 20%. DRC/SER = 0.0033