Table 6 Effects of changing the concession period on the other concession parameters
Concession period (years) | 28 | 32 | 36 | 40 | 44 | 48 | 52 |
Concession price ($) | 11.5 | 10.5 | 9.5 | 8.7 | 8.2 | 7.7 | 7.3 |
Equity (%) | 7.8 | 6 | 5.7 | 5.4 | 4.8 | 4.5 | 4.2 |
Subsidy (M$) | 420 | 400 | 360 | 320 | 300 | 280 | 280 |
NPV (M$) | 102 | 109 | 102 | 101 | 101 | 105 | 101 |