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 4.21 Economic analysis (Millions <strong>of</strong> Euros) - Railway Option 1CF 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15<strong>BENEFIT</strong>SConsumer’s surplusPassengers 0.0 0.0 0.0 38.6 39.6 40.7 41.7 42.7 43.7 44.8 45.8 46.8 47.9 48.9 49.9Freight 0.0 0.0 0.0 7.6 7.9 8.3 8.6 9.0 9.3 9.7 10.0 10.3 10.7 11.0 11.4Producer’s surplusPassengers 0.0 0.0 0.0 70.8 71.7 72.7 73.6 74.6 75.6 76.5 77.5 78.4 79.4 80.4 81.3Freight 0.0 0.0 0.0 11.4 11.9 12.4 12.9 13.4 13.9 14.4 14.9 15.4 15.9 16.4 16.9Government surplusPassengers 0.0 0.0 0.0 -23.0 -23.4 -23.8 -24.2 -24.6 -25.0 -25.4 -25.8 -26.2 -26.6 -26.9 -27.3Freight 0.0 0.0 0.0 -6.5 -6.7 -6.9 -7.0 -7.2 -7.4 -7.6 -7.8 -8.0 -8.2 -8.3 -8.5ExternalitiesPassengers 0.0 0.0 0.0 12.7 13.0 13.3 13.6 13.9 14.2 14.5 14.8 15.1 15.4 15.7 16.0Freight 0.0 0.0 0.0 1.0 1.0 1.0 1.0 1.0 1.0 1.1 1.1 1.1 1.1 1.1 1.1TOTAL <strong>BENEFIT</strong>S 0.0 0.0 0.0 112.6 115.0 117.7 120.2 122.8 125.3 128.0 130.5 132.9 135.6 138.3 140.8<strong>COST</strong>SInvestment CostsWorks 0.87 143.5 149.1 141.2Equipments 0.87 36.2 37.6 35.6General Expenses 0.87 22.0 22.9 21.7Other expenses 0.87 18.7 19.5 18.4Total <strong>investment</strong>s costs 220.4 229.1 216.9Maintenance 0.835 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7TOTAL <strong>COST</strong>S 220.4 229.1 216.9 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7NET <strong>BENEFIT</strong>S -220.4 -229.1 -216.9 104.9 107.3 110.0 112.5 115.1 117.6 120.3 122.8 125.2 127.9 130.6 133.1<strong>BENEFIT</strong>SCF 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30Consumer’s surplusPassengers 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9 50.9Freight 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7 11.7Producer’s surplusPassengers 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3 82.3Freight 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4 17.4Government surplusPassengers -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7 -27.7Freight -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7 -8.7ExternalitiesPassengers 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3 16.3Freight 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2TOTAL <strong>BENEFIT</strong>S 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4 143.4<strong>COST</strong>SInvestment CostsWorks 0.87Equipments 0.87General Expenses 0.87Other expenses 0.87Total <strong>investment</strong>s costs -330.6Maintenance 0.835 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7TOTAL <strong>COST</strong>S 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 7.7 -322.9NET <strong>BENEFIT</strong>S 135.7 135.7 135.7 135.7 135.7 135.7 135.7 135.7 135.7 135.7 135.7 135.7 135.7 135.7 466.3Discount Rate 5.5%ENPV 938.1ERR 15.1%B/C ratio 2.5151

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

Saved successfully!

Ooh no, something went wrong!