Table 7 Effects of changing the concession equity on the other concession parameters
Equity (%) | 4.2 | 4.8 | 5.4 | 6 | 6.6 | 7.2 | 7.8 |
Concession period (years) | 42 | 42 | 41 | 41 | 41 | 40 | 40 |
Concession price ($) | 8.5 | 8.48 | 8.48 | 8.48 | 8.45 | 8.45 | 8.45 |
Subsidy (M$) | 440 | 420 | 420 | 380 | 380 | 370 | 320 |
NPV (M$) | 113 | 110 | 105 | 107 | 109 | 100 | 105 |