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 4.23 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 15Passenger trains 0.0 0.0 0.0 19.5 19.7 19.9 20.1 20.3 20.5 20.7 20.9 21.1 21.3 21.5 21.8Goods trains 0.0 0.0 0.0 5.0 5.0 5.1 5.1 5.2 5.2 5.3 5.3 5.4 5.4 5.5 5.5TOTAL REVENUES 0.0 0.0 0.0 24.5 24.7 25.0 25.2 25.5 25.7 26.0 26.2 26.5 26.7 27.0 27.3Works 352.7 352.7 352.7Equipments 98.0 98.0 98.0General expensses 55.6 55.6 55.6Other expenses 47.1 47.1 47.1TOTAL INVESTMENTS <strong>COST</strong>S 553.4 553.4 553.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0Maintenance 0.0 0.0 0.0 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8TOTAL OPERATING <strong>COST</strong>S 0.0 0.0 0.0 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8TOTAL OUTFLOWS 553.4 553.4 553.4 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8CASH FLOW -553.4 -553.4 -553.4 -2.3 -2.1 -1.8 -1.6 -1.3 -1.1 -0.8 -0.6 -0.3 -0.1 0.2 0.516 17 18 19 20 21 22 23 24 25 26 27 28 29 30Passenger trains 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8 21.8Goods trains 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5TOTAL REVENUES 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3WorksEquipmentsGeneral expenssesOther 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 -830.1Maintenance 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8TOTAL OPERATING <strong>COST</strong>S 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8TOTAL <strong>COST</strong>S 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 26.8 -803.3CASH FLOW 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 830.6Discount Rate 5.0FNPV (C) -1,320.8FRR (C) -2.5%153

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

Saved successfully!

Ooh no, something went wrong!