Pond categories | IRR | NPV | ||||||
---|---|---|---|---|---|---|---|---|
5% | 10% | 12.5% | 15% | 20% | 25% | 30% | ||
Pond 1: bottom and walls not waterproofed | 19.5% | 756,390 | 369,568 | 238,707 | 21,141 | − 10,870 | − 144,460 | − 169,238 |
Pond 2: waterproof bottom of clay and cemented walls | 15.2% | 615,438 | 235,022 | 107,151 | 7,185 | − 13,4204 | − 224,408 | − 283,084 |
Pond 3: tarpaulin bottom and cemented walls | 4.5% | − 53,490 | − 432,456 | − 555,114 | − 648,053 | − 856,457 | − 842,827 | − 912,311 |
Pond 4: tarpaulin bottom and tarpaulin walls | 1.1% | − 476,956 | − 830,735 | − 942,964 | − 1,026,516 | − 1,134,116 | − 1,190,615 | − 1,216,555 |
Pond categories | NPV | |||||||
---|---|---|---|---|---|---|---|---|
35% | 40% | 45% | 50% | 55% | 60% | 65% | 70% | |
Pond 1: bottom and walls not waterproofed | − 213,954 | − 241,265 | − 261,305 | − 274,930 | − 283,992 | − 289,753 | − 293,092 | − 294,635 |
Pond 2: waterproof bottom of clay and cemented walls | − 321,647 | − 346,979 | − 346,979 | − 373,597 | − 379,476 | − 382,253 | − 382,789 | − 381,693 |
Pond 3: tarpaulin bottom and cemented walls | − 900,212 | − 906,392 | − 904,481 | − 902,578 | − 886,739 | − 876,355 | − 859,800 | − 844,816 |
Pond 4: tarpaulin bottom and tarpaulin walls | − 1,223,763 | − 1,219,283 | − 1,207,443 | − 1,190,976 | − 117,1642 | − 1,150,601 | − 1,128,625 | − 1,106,236 |