Table 12 Sensitivity analysis of different items for OCS.
From: Economic feasibility study of organic and conventional fish farming systems of Indian major carps
Item | Economic parameter | ||||
|---|---|---|---|---|---|
Particulars | NPV (USD) | % Increase or decrease | IRR (%) | % Increase or decrease | |
Actual value | 106,219 | – | 51.28 | – | |
Cost of soil excavation | 20% (+) | 105,496 | 0.70% (−) | 50.81 | 0.92% (−) |
20% (−) | 106,942 | 0.70% (+) | 51.76 | 0.94% (+) | |
Input cost | 20% (+) | 97,225 | 8.50% (−) | 50.03 | 2.44% (−) |
20% (−) | 115,212 | 8.50% (+) | 52.43 | 2.24% (+) | |
Construction cost of vermicompost unit | 20% (+) | 102,798 | 3.20% (−) | 49.13 | 4.20% (−) |
20% (−) | 109,640 | 3.20% (+) | 53.65 | 4.62% (+) | |
Cost of vermicomposting | 20% (+) | 99,611 | 6.20% (−) | 50.39 | 1.74% (−) |
20% (−) | 112,827 | 6.20% (+) | 52.11 | 1.60% (+) | |
Cost of fingerlings | 20% (+) | 105,742 | 0.45% (−) | 51.21 | 0.136% (−) |
20% (−) | 106,696 | 0.45% (+) | 51.35 | 0.136% (+) | |
Cost of cultivation of maize and soybean | 20% (+) | 105,180 | 0.98% (−) | 51.13 | 0.29% (−) |
20% (−) | 107,257 | 0.98% (+) | 51.43 | 0.29% (+) | |
Sale price of organic fishes | 20% (+) | 136,160 | 28.20% (+) | 55.03 | 7.31% (+) |
20% (−) | 76,277 | 28.20% (−) | 46.41 | 9.50% (−) | |
Sale price of vermicompost | 20% (+) | 112,259 | 5.70% (+) | 52.02 | 1.44% (+) |
20% (−) | 100,179 | 5.70% (−) | 50.50 | 1.52% (−) | |
