From: Enhancing the decision-making process for public-private partnerships infrastructure projects: a socio-economic system dynamic approach
Concession price ($)
6.3
7.2
8.1
9
9.9
10.8
11.7
Concession period (years)
52
44
38
32
28
Equity (%)
7.8
6.6
5.4
5.1
4.5
4.2
Subsidy (M$)
520
480
340
300
280
NPV (M$)
-520
-2.6
103
109
107
410