SCENARIO ANALYSIS

profit BSMA BSIA BSAIS BSMABSIA BSMABSAIS BSIABSAIS BSMA BSIA BSAIS
yearl p {986,088.19) p (1,148,357.32) p (1,221,778.83) p (2,134,445.51) p (2, 207,867.02) p (2,370,136.15) p (3, 356,224.34)
year2 1,002,535.93 1,199,604.82 1,173.426.98 2,202,140. 75 2,175,962.92 - 2,373,031.80 - 3,375,567. 74
year3 903,894.45 1,192,506.26 1,195,921.67 2, 096,400. 71 - 2,099,816.12 - 2,388,427.92 - 3,292,322.38
year4 834,510.10 1,199,269.33 1,199,269.33 2,033, 779.43 - 2,033, 779.43 - 2,398,538.66 - 3,233,048. 75
years 876,638.95 1,225,934.09 1,225,934.09 2,102,573.04 . 2,102,573.04 2,451,868.18 3,328,507.13
year6 801.423 .85 1,229,587.06 1,229,587.06 2,031,010.91 2,031,010.91 - 2,459,174.11 - 3,260,597.97
year7 738,784.34 1,230,434.62 1,259,520.13 1,969,218.96 1,998,304.47 - 2,489,954.76 - 3,228,739 .10
years 612,320.15 1,201,795.65 1,263.412.14 1,814,115.80 1,875,732.29 - 2,465,207. 78 - 3,077,527.93
year9 640,205.68 1,219,568.40 1,284,093.44 1,859,774.08 1,924,299.13 - 2,503,661.85 - 3,143, 867.53
yearlO 547,401.03 1,222,292.21 1,289,644.94 1,769,693.24 1,837,045.97 - 2,511,937.14 - 3,059,338.17
,total p (7, 943,802.68) p (12,069,349. 75) p (12,342, 588.60) p (20,013,152.43) p (20,286,391.29) p (24,411,938.35) p (32,355,741.03)