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 4.24 Financial return on capital (Millions <strong>of</strong> Euros)1 2 3 4 5 6 7 8 9 10 11 12 13 14 15Passenger vehicles 0.0 0.0 0.0 19.5 19.7 19.9 19.5 20.3 20.5 20.7 20.9 21.1 21.3 21.5 21.8Goods vehicles 0.0 0.0 0.0 5.0 5.0 5.1 5.0 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 24.5 25.5 25.7 26.0 26.2 26.5 26.7 27.0 27.3RESIDUAL VALUETOTAL FINANCIAL INFLOWS 0.0 0.0 0.0 24.5 24.7 25.0 24.5 25.5 25.7 26.0 26.2 26.5 26.7 27.0 27.3Local contributionRegional ContributionNational Contribution 492.7 492.7 492.7Total national public contribution 492.7 492.7 492.7 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 Costs 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 FINANCIAL OUTFLOWS 492.7 492.7 492.7 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 -492.7 -492.7 -492.7 -2.3 -2.1 -1.8 -2.3 -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 vehicles 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 vehicles 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 27.3RESIDUAL VALUE 830.0TOTAL FINANCIAL INFLOWS 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 27.3 857.3Local contributionRegional ContributionNational ContributionTotal national public contribution 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 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 Costs 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 FINANCIAL OUTFLOWS 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 26.8CASH 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 0.5 830.5Discount Rate 5.0%FNPV (K) -1,156.0FRR (K) -1.9%154

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

Saved successfully!

Ooh no, something went wrong!