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

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Table 4.11 Financial return on <strong>investment</strong> (Millions <strong>of</strong> Euros)1 2 3 4 5 6 7 8 9 10 11 12 13 14 15REVENUES 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 0.0Works 97.2 145.7 143.4 115.8Junctions 57.5 57.5 57.5 57.5Land acquisition 15.0 14.5 15.0 15.0General Expenses 10.5 10.5 10.5 10.5Other expenses 4.5 4.5 4.5 4.5TOTAL INVESTMENTS <strong>COST</strong>S 184.7 232.7 230.9 203.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0Maintenance 0.0 0.0 0.0 0.0 1.2 1.2 1.2 1.2 1.2 1.2 2.7 2.7 2.7 2.7 2.7General expanses 0.0 0.0 0.0 0.0 3.2 3.2 3.3 3.3 3.3 3.3 3.3 3.4 3.4 3.4 3.4TOTAL OPERATING <strong>COST</strong>S 0.0 0.0 0.0 0.0 4.4 4.4 4.5 4.5 4.5 4.5 6.0 6.1 6.1 6.1 6.1TOTAL OUTFLOWS 184.7 232.7 230.9 203.3 4.4 4.4 4.5 4.5 4.5 4.5 6.0 6.1 6.1 6.1 6.1NET CASH FLOW -184.7 -232.7 -230.9 -203.3 -4.4 -4.4 -4.5 -4.5 -4.5 -4.5 -6.0 -6.1 -6.1 -6.1 -6.116 17 18 19 20 21 22 23 24 25 26 27 28 29 30REVENUES 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 0.0 340.6WorksJunctionsLand acquisitionGeneral ExpensesOther expensesTOTAL INVESTMENTS <strong>COST</strong>S 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 0.0Maintenance 2.7 2.7 2.7 3.9 3.9 3.9 5.8 5.8 7.0 7.0 7.0 7.0 7.0 7.0 7.0General expanses 3.4 3.4 3.4 4.3 4.3 4.3 4.4 4.4 4.6 4.6 4.6 4.6 4.6 4.6 4.6TOTAL OPERATING <strong>COST</strong>S 6.1 6.1 6.1 8.2 8.2 8.2 10.2 10.2 11.6 11.6 11.6 11.6 11.6 11.6 11.6TOTAL OUTFLOWS 6.1 6.1 6.1 8.2 8.2 8.2 10.2 10.2 11.6 11.6 11.6 11.6 11.6 11.6 11.6NET CASH FLOW -6.1 -6.1 -6.1 -8.2 -8.2 -8.2 -10.2 -10.2 -11.6 -11.6 -11.6 -11.6 -11.6 -11.6 329.0Discount Rate 5.0%FNPV (C) -755.6FRR (C) -5.0%141

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

Saved successfully!

Ooh no, something went wrong!