Sensitivity analysis
|
EIRR
|
| Base model (6,001 ha sugarcane, most likely price) |
6.20% |
| 7.30% increase of sugar price (high price) |
7.00% |
| 10% Increase in Capital and O&M Costs |
5.40% |
| 20% Increase in Capital and O&M Costs |
4.60% |
| 10% Decrease in Capital and O&M Costs |
7.40% |
| 20% Decrease in Capital and O&M Costs |
8.60% |
| 10% Increase in Crop Gross Margins |
6.80% |
| 10% Decrease in Crop Gross Margins |
5.80% |
| One Year Delay in Achieving Project Benefits |
5.40% |
| Perennial Crops Cultivated One Year Earlier |
6.80% |
| 3,000 ha under sugar cane |
5.80% |
| 0 ha under sugar cane |
5.30% |
