Guide to COST-BENEFIT ANALYSIS of investment projects - Ramiri

Table 4.10 Economic analysis (Millions of Euros) – Free MotorwayCF 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15BENEFITSConsumer’s surplus 0.0 0.0 0.0 0.0 53.7 56.1 58.4 60.8 63.2 65.6 68.0 70.3 72.7 75.1 77.5Time Benefits 0.0 0.0 0.0 0.0 59.9 62.5 65.0 67.6 70.1 72.6 75.2 77.7 80.3 82.8 85.3Vehicle Operating Costs (perceived) 0.0 0.0 0.0 0.0 -6.3 -6.4 -6.6 -6.7 -6.9 -7.1 -7.2 -7.4 -7.6 -7.7 -7.9Gross Producer and Road User Surplus 0.0 0.0 0.0 0.0 -10.3 -10.6 -10.8 -11.1 -11.3 -11.6 -11.8 -12.1 -12.3 -12.6 -12.8Tolls 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 0.0Vehicle Operating Costs (not perceived) 0.0 0.0 0.0 0.0 -10.3 -10.6 -10.8 -11.1 -11.3 -11.6 -11.8 -12.1 -12.3 -12.6 -12.8Net revenues for the State 0.0 0.0 0.0 0.0 10.3 10.5 10.8 11.0 11.3 11.6 11.8 12.1 12.3 12.6 12.8Net Environmental Benefits 0.0 0.0 0.0 0.0 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3Accident 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 BENEFITS 0.0 0.0 0.0 0.0 53.4 55.8 58.2 60.6 63.0 65.4 67.7 70.1 72.5 74.9 77.3COSTSInvestment CostsWorks 0.794 77.2 115.7 113.8 91.9Junctions 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 investments costs 152.5 190.5 189.1 167.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0Operating Costs (motorway operator)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 3.2 3.2 3.3 3.3 3.3 3.3 3.3 3.3 3.4 3.4 3.4Total operating costs 0.0 0.0 0.0 0.0 3.9 3.9 4.0 4.0 4.0 4.0 4.8 4.8 4.9 4.9 4.9TOTAL COSTS 152.5 190.5 189.1 167.2 3.9 3.9 4.0 4.0 4.0 4.0 4.8 4.8 4.9 4.9 4.9NET BENEFITS -152.5 -191.0 -189.1 -167.2 49.5 51.9 54.2 56.6 59.0 61.4 62.9 65.3 67.6 70.0 72.4CF 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30BENEFITSConsumer’s surplus 79.8 82.2 84.6 87.0 88.9 90.9 92.9 94.9 96.9 98.9 98.9 98.9 98.9 98.9 98.9Time Benefits 87.9 90.4 93.0 95.5 97.6 99.7 101.7 103.8 105.9 108.0 108.0 108.0 108.0 108.0 108.0Vehicle Operating Costs (perceived) -8.1 -8.2 -8.4 -8.5 -8.6 -8.7 -8.8 -8.9 -9.0 -9.1 -9.1 -9.1 -9.1 -9.1 -9.1Gross Producer and Road User Surplus -13.1 -13.3 -13.6 -13.8 -14.0 -14.1 -14.3 -14.4 -14.6 -14.7 -14.7 -14.7 -14.7 -14.7 -14.7Tolls 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 0.0Vehicle Operating Costs (not perceived) -13.1 -13.3 -13.6 -13.8 -14.0 -14.1 -14.3 -14.4 -14.6 -14.7 -14.7 -14.7 -14.7 -14.7 -14.7Net revenues for the State 13.1 13.3 13.6 13.8 14.0 14.1 14.3 14.4 14.5 14.7 14.7 14.7 14.7 14.7 14.7Net Environmental Benefits -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3 -0.3Accident 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 BENEFITS -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 -0.1 0.0 0.0 0.0 0.0 0.0 0.0BENEFITS 79.7 82.1 84.5 86.8 88.8 90.8 92.8 94.8 96.8 98.8 98.8 98.8 98.8 98.8 98.8COSTSInvestment CostsWorks 0.794Junctions 0.794Land acquisition 1.000General Expenses 0.998Other expenses 0.998Total investments 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 -279.9Operating Costs (motorway operator)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 3.4 3.4 3.4 4.3 4.3 4.3 4.3 4.3 4.6 4.6 4.6 4.6 4.6 4.6 4.6Total operating costs 4.9 4.9 4.9 6.5 6.5 6.5 7.6 7.6 8.6 8.6 8.6 8.6 8.6 8.6 8.6TOTAL COSTS 4.9 4.9 4.9 6.5 6.5 6.5 7.6 7.6 8.6 8.6 8.6 8.6 8.6 8.6 -271.3NET BENEFITS 74.7 77.1 79.5 80.3 82.3 84.3 85.1 87.1 88.3 90.2 90.2 90.2 90.2 90.2 370.1Discount Rate 5.5%ENPV 212.9ERR 7.8%B/C ratio 1.3140