Guide to COST-BENEFIT ANALYSIS of investment projects - Ramiri

Table 4.22 Economic analysis (Millions of Euros) - Railway Option 2CF 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15BENEFITSConsumer’s surplusPassengers 0.0 0.0 0.0 102.4 104.0 105.5 107.0 108.6 110.1 111.6 113.1 114.7 116.2 117.7 119.3Freight 0.0 0.0 0.0 19.4 19.9 20.4 20.9 21.3 21.8 22.3 22.8 23.2 23.7 24.2 24.7Producer’s surplusPassengers 0.0 0.0 0.0 128.3 129.9 131.5 133.1 134.7 136.3 137.9 139.5 141.1 142.7 144.3 145.9Freight 0.0 0.0 0.0 33.9 34.7 35.5 36.3 37.1 37.9 38.6 39.4 40.2 41.0 41.8 42.6Government surplusPassengers 0.0 0.0 0.0 -46.5 -47.1 -47.8 -48.4 -49.1 -49.7 -50.4 -51.0 -51.7 -52.3 -53.0 -53.6Freight 0.0 0.0 0.0 -15.8 -16.2 -16.5 -16.8 -17.1 -17.4 -17.7 -18.0 -18.3 -18.6 -18.9 -19.2ExternalitiesPassengers 0.0 0.0 0.0 30.9 31.4 31.9 32.4 32.9 33.5 34.0 34.5 35.0 35.5 36.0 36.5Freight 0.0 0.0 0.0 2.1 2.2 2.2 2.2 2.3 2.3 2.3 2.4 2.4 2.4 2.5 2.5TOTAL BENEFITS 0.0 0.0 0.0 254.7 258.8 262.7 266.7 270.7 274.8 278.6 282.7 286.6 290.6 294.6 298.7COSTSInvestment CostsWorks 0.87 306.8 306.8 306.8Equipments 0.87 85.2 85.2 85.2General Expenses 0.87 48.4 48.4 48.4Other expenses 0.87 41.0 41.0 41.0Total investments costs 481.4 481.4 481.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0Maintenance 0.835 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4TOTAL COSTS 481.4 481.4 481.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4NET BENEFITS -481.4 -481.4 -481.4 232.3 236.4 240.3 244.3 248.3 252.4 256.2 260.3 264.2 268.2 272.2 276.3BENEFITSCF 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30Consumer’s surplusPassengers 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8 120.8Freight 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2 25.2Producer’s surplusPassengers 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5 147.5Freight 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3 43.3Government surplusPassengers -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3 -54.3Freight -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5 -19.5ExternalitiesPassengers 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0 37.0Freight 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5TOTAL BENEFITS 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5 302.5COSTSInvestment CostsWorks 0.87Equipments 0.87General Expenses 0.87Other expenses 0.87Total 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 -722.2Maintenance 0.835 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4TOTAL COSTS 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 22.4 -699.8NET BENEFITS 280.1 280.1 280.1 280.1 280.1 280.1 280.1 280.1 280.1 280.1 280.1 280.1 280.1 280.1 1,002.3Discount Rate 5.5%ENPV 1,953.3ERR 14.9%B/C ratio 2.4152