13.07.2015 Views

Guide to COST-BENEFIT ANALYSIS of investment projects - Ramiri

Guide to COST-BENEFIT ANALYSIS of investment projects - Ramiri

Guide to COST-BENEFIT ANALYSIS of investment projects - Ramiri

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Table 4.9Economic analysis (Millions <strong>of</strong> Euros) - Tolled mo<strong>to</strong>rwayCF 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15<strong>BENEFIT</strong>SConsumer’s surplus 0.0 0.0 0.0 0.0 13.4 14.7 16.1 17.5 18.8 20.2 21.5 22.9 24.2 25.6 26.9Time Benefits 0.0 0.0 0.0 0.0 37.1 38.7 40.3 42.0 43.6 45.2 46.8 48.5 50.1 51.7 53.3Vehicle Operating Costs (perceived) 0.0 0.0 0.0 0.0 -23.7 -24.0 -24.2 -24.5 -24.8 -25.0 -25.3 -25.6 -25.9 -26.1 -26.4Gross Producer and Road User Surplus 0.0 0.0 0.0 0.0 23.8 24.0 24.2 24.4 24.6 24.8 25.0 25.2 25.4 25.6 25.8Tolls 0.0 0.0 0.0 0.0 28.4 28.8 29.1 29.5 29.8 30.2 30.6 30.9 31.3 31.6 32.0Vehicle Operating Costs (not perceived) 0.0 0.0 0.0 0.0 -4.7 -4.8 -4.9 -5.1 -5.2 -5.4 -5.5 -5.7 -5.8 -6.0 -6.1Net revenues for the State 0.0 0.0 0.0 0.0 2.4 2.5 2.6 2.6 2.7 2.8 2.9 3.0 3.1 3.1 3.2Net Environmental Benefits 0.0 0.0 0.0 0.0 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1Accident reduction 0.0 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1TOTAL <strong>BENEFIT</strong>S 0.0 0.0 0.0 0.0 39.5 41.2 42.8 44.5 46.1 47.8 49.4 51.1 52.8 54.4 56.1<strong>COST</strong>SInvestment CostsWorks 0.794 87.3 120.7 129.4 95.3Junctions 0.794 45.6 45.6 45.6 45.6Land acquisition 1.000 14.7 14.2 14.7 14.7General Expenses 0.998 10.5 10.5 10.5 10.5Other expenses 0.998 4.5 4.5 4.5 4.5Total <strong>investment</strong>s costs 162.6 195.5 204.7 170.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0Operating Costs (mo<strong>to</strong>rway opera<strong>to</strong>r)Maintenance 0.573 0.0 0.0 0.0 0.0 0.7 0.7 0.7 0.7 0.7 0.7 1.5 1.5 1.5 1.5 1.5General Expenses 0.998 0.0 0.0 0.0 0.0 3.3 3.3 3.4 3.4 3.4 3.4 3.4 3.4 3.4 3.5 3.5Total operating costs 0.0 0.0 0.0 0.0 4.0 4.0 4.1 4.1 4.1 4.1 4.9 4.9 4.9 5.0 5.0TOTAL <strong>COST</strong>S 162.6 195.5 204.7 170.6 4.0 4.0 4.1 4.1 4.1 4.1 4.9 4.9 4.9 5.0 5.0NET <strong>BENEFIT</strong>S -162.6 -196.0 -204.7 -170.6 35.5 37.2 38.8 40.4 42.1 43.7 44.5 46.1 47.8 49.4 51.0CF 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30<strong>BENEFIT</strong>SConsumer’s surplus 28.3 29.6 31.0 32.3 33.6 34.8 36.1 37.3 38.6 39.8 39.8 39.8 39.8 39.8 39.8Time Benefits 54.9 56.6 58.2 59.8 59.8 62.7 64.1 65.5 66.9 68.4 68.4 68.4 68.4 68.4 68.4Vehicle Operating Costs (perceived) -26.7 -26.9 -27.2 -27.5 -27.7 -27.8 -28.0 -28.2 -28.4 -28.6 -28.6 -28.6 -28.6 -28.6 -28.6Gross Producer and Road User Surplus 26.1 26.3 26.5 26.7 26.8 27.0 27.1 27.3 27.4 27.6 27.6 27.6 27.6 27.6 27.6Tolls 32.3 32.7 33.0 33.4 33.6 33.8 34.0 34.3 34.5 34.7 34.7 34.7 34.7 34.7 34.7Vehicle Operating Costs (not perceived) -6.2 -6.4 -6.5 -6.7 -6.8 -6.8 -6.9 -7.0 -7.1 -7.1 -7.1 -7.1 -7.1 -7.1 -7.1Net revenues for the State 3.3 3.4 3.5 3.6 3.6 3.7 3.7 3.7 3.8 3.8 3.8 3.8 3.8 3.8 3.8Net Environmental Benefits -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1Accident reduction 0.1 0.1 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2TOTAL <strong>BENEFIT</strong>S 57.7 59.4 61.0 62.7 64.1 65.6 67.0 68.5 69.9 71.4 71.4 71.4 71.4 71.4 71.4<strong>COST</strong>SInvestment CostsWorks 0.794Junctions 0.794Land acquisition 1.000General Expenses 0.998Other expenses 0.998Total <strong>investment</strong>s costs 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -293.5Operating Costs (mo<strong>to</strong>rway opera<strong>to</strong>r)Maintenance 0.573 1.5 1.5 1.5 2.2 2.2 2.2 3.3 3.3 4.0 4.0 4.0 4.0 4.0 4.0 4.0General Expenses 0.998 3.5 3.5 3.5 4.4 4.4 4.4 4.4 4.4 4.7 4.7 4.7 4.7 4.7 4.7 4.7Total operating costs 5.0 5.0 5.0 6.6 6.6 6.6 7.7 7.7 8.7 8.7 8.7 8.7 8.7 8.7 8.7TOTAL <strong>COST</strong>S 5.0 5.0 5.0 6.6 6.6 6.6 7.7 7.7 8.7 8.7 8.7 8.7 8.7 8.7 -284.8NET <strong>BENEFIT</strong>S 52.7 54.3 56.0 56.0 57.5 58.9 59.3 60.7 61.3 62.7 62.7 62.7 62.7 62.7 356.2Discount Rate 5.5%ENPV -41.3ERR 5.0%B/C ratio 0.9139

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!