CONTENT: APPENDIX 1: APPENDIX 2: APPENDIX 4: APPENDIX 5: APPENDIX 6: APPENDIX 7: APPENDIX 8: APPENDIX 9: APPENDIX 10: APPENDIX 11: APPENDIX 12: APPENDIX 13: APPENDIX 14: APPENDIX 15: APPENDIX 16: WASTE FLOW OF CWMC “MARIŠĆINA” LANDFILL TECHNOLOGY OPTION ANALYSIS INVESTMENT COSTS OF THE PROJECT TIME SCHEDULE CALCULATION OF GATE FEE CALCULATION OF NON REVENUES CALCULATION OF AFFORDABILITY CALCULATION OF OPERATIONAL COSTS REPAYMENT OF LOANS AND INTEREST DEPRECIATION COSTS INVESTMENT COST FOR REPLACEMENT OF SHORT LIFE EQUIPMENT PROFIT AND LOSS ACCOUNT AND BALANCE SHEET CALCULATION OF FINANCIAL SUSTAINABILITY, FINANCIAL RETURN ON CAPITAL AND FINANCIAL RETURN ON INVESTMENT ECONOMIC ANALYSIS ECONOMIC BENEFITS WASTE FLOW OF CWMC “MARIŠĆINA” Municipal Waste Forecast Estimated population increase Total Population Estimated percentage of waste production increasing Total waste generation by inhabitants Waste generation per capita Waste generation per capita Estimate tourist overnights increase Total tourist overnights Total waste generation by tourists % no % t t kg/a % no t Total Waste Generation t Waste for Recycling in Primary Collection Waste for Recycling in Primary Collection Total waste generation after Recyling in Primary collection Efficiency of Waste Collection Efficiency of Waste Collection Introduction of RWMC Concept Municipal Waste delivered to RWMC Marišćina % t Composition of generated municipal waste: Total waste generation Kitchen and bio waste Paper and cardboard Skin and bones Wood Textile Glass Metals Inert Plastic Rubber Special 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 -0,02% 305.817 94.880 0,3 310 -0,02% 305.762 2,0% 96.760 0,3 316 -0,02% 305.707 2,0% 98.678 0,3 323 -0,02% 305.652 2,0% 100.634 0,3 329 -0,02% 305.597 2,0% 102.628 0,3 336 -0,07% 305.389 2,0% 104.611 0,3 343 -0,07% 305.181 2,0% 106.632 0,3 349 -0,07% 304.974 2,0% 108.692 0,4 356 -0,07% 304.766 2,0% 110.792 0,4 364 -0,07% 304.559 1,0% 111.825 0,4 367 -0,08% 304.321 1,0% 112.856 0,4 371 -0,08% 304.084 1,0% 113.896 0,4 375 -0,08% 303.847 1,0% 114.946 0,4 378 -0,08% 303.610 1,0% 116.006 0,4 382 -0,08% 303.373 1,0% 117.076 0,4 386 -0,09% 303.106 1,0% 118.144 0,4 390 10.591.921 20.125 10.741.754 20.409 11.114.744 21.118 2,0% 11.337.039 21.540 2,0% 11.563.780 21.971 2,0% 11.795.055 22.411 2,0% 12.030.956 22.859 2,0% 12.271.575 23.316 2,0% 12.517.007 23.782 2,0% 12.767.347 24.258 2,0% 13.022.694 24.743 2,0% 13.283.148 25.238 2,0% 13.548.811 25.743 2,0% 13.819.787 26.258 2,0% 14.096.183 26.783 2,0% 14.378.107 27.318 115.004 117.169 119.796 122.174 124.599 127.022 129.491 132.008 134.575 136.083 137.599 139.134 140.689 142.264 143.859 145.462 15% 17.444 102.352 95% 97.234 0% 0 16% 19.253 102.921 96% 98.804 0% 0 17% 21.082 103.518 96% 99.377 0% 0 18% 22.975 104.046 97% 100.925 0% 0 19% 24.926 104.565 97% 101.428 0% 0 20% 26.943 105.065 98% 102.964 100% 102.964 22% 29.036 105.539 98% 103.428 100% 103.428 23% 30.979 105.103 99% 104.052 100% 104.052 24% 33.154 104.445 99% 103.401 100% 103.401 25% 34.820 104.315 99% 103.271 100% 103.271 26% 36.519 104.170 99% 103.128 100% 103.128 27% 38.253 104.010 99% 102.970 100% 102.970 28% 40.022 103.836 99% 102.798 100% 102.798 29% 41.826 103.636 99% 102.599 100% 102.599 119.796 49.138 24.340 3.735 1.459 9.845 8.407 4.814 2.418 14.757 621 261 119.796 122.174 50.114 24.824 3.810 1.488 10.040 8.574 4.909 2.466 15.050 633 267 122.174 124.599 51.108 25.316 3.885 1.518 10.240 8.745 5.007 2.515 15.348 646 272 124.599 127.022 52.102 25.808 3.961 1.547 10.439 8.915 5.104 2.564 15.647 658 277 127.022 129.491 53.115 26.310 4.038 1.577 10.642 9.088 5.203 2.613 15.951 671 283 129.491 132.008 54.147 26.822 4.116 1.608 10.849 9.265 5.304 2.664 16.261 684 288 132.008 134.575 55.200 27.343 4.196 1.639 11.060 9.445 5.407 2.716 16.577 697 294 134.575 136.083 55.819 27.650 4.243 1.658 11.184 9.551 5.468 2.746 16.763 705 297 136.083 137.599 56.441 27.958 4.291 1.676 11.308 9.657 5.529 2.777 16.950 713 300 137.599 139.134 57.070 28.270 4.338 1.695 11.434 9.765 5.591 2.808 17.139 721 304 139.134 140.689 57.708 28.585 4.387 1.714 11.562 9.874 5.653 2.839 17.330 729 307 140.689 142.264 58.354 28.905 4.436 1.733 11.692 9.984 5.716 2.871 17.524 737 310 142.264 143.859 59.008 29.229 4.486 1.752 11.823 10.096 5.780 2.903 17.721 745 314 143.859 145.462 59.666 29.555 4.536 1.772 11.954 10.209 5.845 2.936 17.918 754 317 145.462 % t % t t t t t t t t t t t t t 41,0% 20,3% 3,1% 1,2% 8,2% 7,0% 4,0% 2,0% 12,3% 0,5% 0,2% 100,0% 117.169 48.061 23.807 3.654 1.427 9.629 8.223 4.708 2.365 14.433 607 256 117.169 Forecast of Waste recycled in Primary Collection (PC): Bio-waste - generated (kitchen and bio waste, skin and bones) Bio-waste -percentage of recycled in PC Bio-waste - recycled in PC Bio-waste after recycling in PC Bio - waste delivered to the MBT t % t t 51.714 0,85% 440 51.275 48.711 52.874 1,10% 582 52.292 50.200 53.923 1,37% 739 53.184 51.057 54.994 1,64% 902 54.092 52.469 56.063 1,91% 1.071 54.992 53.342 57.153 2,18% 1.246 55.907 54.789 58.264 2,46% 1.433 56.830 55.694 59.396 2,37% 1.408 57.989 57.409 60.062 3,00% 1.802 58.260 57.678 60.731 3,60% 2.186 58.545 57.959 61.409 4,20% 2.579 58.830 58.241 62.095 4,80% 2.981 59.115 58.523 62.790 5,40% 3.391 59.399 58.805 63.494 6,00% 3.810 59.684 59.087 Wood - generated Wood -percentage of recycled in PC Wood - recycled in PC Wood after recycling in PC Wood delivered to the MBT t % t t 1.427 5,1% 72 1.355 1.287 1.459 6,30% 92 1.367 1.313 1.488 7,54% 112 1.376 1.321 1.518 8,78% 133 1.385 1.343 1.547 10,03% 155 1.392 1.350 1.577 11,27% 178 1.400 1.372 1.608 12,51% 201 1.407 1.379 1.639 13,76% 226 1.414 1.400 1.658 15,00% 249 1.409 1.395 1.676 16,00% 268 1.408 1.394 1.695 17,00% 288 1.407 1.393 1.714 18,00% 308 1.405 1.391 1.733 19,00% 329 1.404 1.390 1.752 20,00% 350 1.402 1.388 Paper and cardboard Paper and cardboard -percentage of recycled in PC Paper and cardboard - recycled in PC Paper and cardboard after recycling in PC Paper and cardboard delivered to the MBT t % t t 23.807 45,30% 10.785 13.022 12.371 24.340 49,05% 11.938 12.402 11.906 24.824 52,75% 13.095 11.728 11.259 25.316 56,46% 14.294 11.022 10.692 25.808 60,17% 15.529 10.280 9.971 26.310 63,88% 16.806 9.504 9.314 26.822 67,58% 18.127 8.694 8.520 27.343 71,29% 19.494 7.850 7.771 27.650 75,00% 20.737 6.912 6.843 27.958 77,00% 21.527 6.430 6.366 28.270 79,00% 22.333 5.937 5.877 28.585 81,00% 23.154 5.431 5.377 28.905 83,00% 23.992 4.914 4.865 29.229 85,00% 24.845 4.384 4.341 Glass Glass -percentage of recycled in PC Glass - recycled in PC Glass after recycling in PC Glass delivered to the MBT t % t t 8.223 50,2% 4.132 4.091 3.887 8.407 52,71% 4.432 3.976 3.817 8.574 55,18% 4.732 3.843 3.689 8.745 57,65% 5.042 3.703 3.592 8.915 60,12% 5.360 3.555 3.448 9.088 62,59% 5.688 3.400 3.332 9.265 65,06% 6.028 3.237 3.172 9.445 67,53% 6.378 3.067 3.036 9.551 70,00% 6.685 2.865 2.837 9.657 72,00% 6.953 2.704 2.677 9.765 74,00% 7.226 2.539 2.513 9.874 76,00% 7.504 2.370 2.346 9.984 78,00% 7.788 2.197 2.175 10.096 80,00% 8.077 2.019 1.999 Metal Metal -percentage of recycled in PC Metal - recycled in PC Metal - after recycling in PC Metal - delivered to the MBT t % t t 4.708 2,58% 122 4.587 4.357 4.814 3,01% 145 4.669 4.482 4.909 3,44% 169 4.740 4.551 5.007 3,86% 193 4.813 4.669 5.104 4,29% 219 4.885 4.738 5.203 4,72% 246 4.958 4.859 5.304 5,15% 273 5.031 4.931 5.407 5,57% 301 5.106 5.055 5.468 6,00% 328 5.140 5.089 5.529 6,50% 359 5.170 5.118 5.591 7,00% 391 5.199 5.147 5.653 7,50% 424 5.229 5.177 5.716 8,00% 457 5.259 5.207 5.780 8,50% 491 5.289 5.236 Plastics + PET Plastics + PET -percentage of recycled in PC Plastics + PET- recycled in PC Plastics + PET after recycling in PC Plastics + PET delivered to the MBT t % t t 14.433 13,12% 1.894 12.539 11.912 14.757 13,99% 2.065 12.692 12.184 15.050 14,85% 2.235 12.815 12.302 15.348 15,71% 2.411 12.937 12.549 15.647 16,57% 2.592 13.055 12.663 15.951 17,43% 2.780 13.171 12.908 16.261 18,28% 2.973 13.288 13.022 16.577 19,14% 3.173 13.404 13.270 16.763 20,00% 3.353 13.410 13.276 16.950 20,80% 3.526 13.424 13.290 17.139 21,60% 3.702 13.437 13.302 17.330 22,40% 3.882 13.448 13.314 17.524 23,20% 4.066 13.459 13.324 17.721 24,00% 4.253 13.468 13.333 Total waste generation Waste recycled (total) Waste after recycling in PC Waste recycled (total) t t t % 119.796 17.444 102.352 14,56% 122.174 19.253 102.921 15,76% 124.599 21.082 103.518 16,92% 127.022 22.975 104.046 18,09% 129.491 24.926 104.565 19,25% 132.008 26.943 105.065 20,41% 134.575 29.036 105.539 21,58% 136.083 30.979 105.103 22,77% 137.599 33.154 104.445 24,09% 139.134 34.820 104.315 25,03% 140.689 36.519 104.170 25,96% 142.264 38.253 104.010 26,89% 143.859 40.022 103.836 27,82% 145.462 41.826 103.636 28,75% Municipal Waste Forecast 2012 2013 2014 2015 2016 2017 2018 2019 2020 t t t t 102.964 4.616 36.037 25.741 103.428 4.684 36.200 25.857 104.052 4.802 36.418 26.013 103.401 4.834 36.190 25.850 103.271 4.862 36.145 25.818 103.128 4.890 36.095 25.782 102.970 4.918 36.040 25.743 102.798 4.946 35.979 25.700 102.599 4.974 35.910 25.650 Waste to Landfill (from MBT) Waste to Landfill (from MBT) (35% from delivered MW) Accumulated Municipal Waste to Landfill t m3 m3 36.570 56.261 56.261 36.687 56.442 112.703 36.819 56.644 169.347 36.526 56.194 225.541 36.447 56.072 281.613 36.361 55.940 337.553 36.270 55.800 393.354 36.173 55.651 449.004 36.065 55.485 504.489 Non-hazardous industrial waste flow NHI derived to the RWMC NHI to the Landfill NHI to the Landfill t m3 m3 39.602 49.503 49.503 40.372 50.465 99.969 40.825 51.031 151.000 41.280 51.600 202.599 41.740 52.175 254.775 42.207 52.758 307.533 42.679 53.349 360.882 43.158 53.947 414.829 43.639 54.548 469.377 Construction waste Construction waste delivered to the RWMC Construction waste delivered to the RWMC Construction waste needed for daily cover Construction waste to the landfill t m3 m3 16.640 11.886 21.153 16.640 11.886 21.381 16.640 11.886 21.535 16.640 11.886 21.559 16.640 11.886 21.649 16.640 11.886 21.740 16.640 11.886 21.830 16.640 11.886 21.920 16.640 11.886 22.007 Total landfilled (municipal and NHI waste) Total daily cover - c&d waste (20% of municipal and NIH waste for landfilling) Total landfilled (municipal, NHI waste and daily cover) Total accumulated waste to landfill m3 m3 m3 m3 105.765 21.153 126.917 126.917 106.907 21.381 128.289 255.206 107.675 21.535 129.210 384.416 107.794 21.559 129.352 513.769 108.247 21.649 129.896 643.665 108.699 21.740 130.439 774.104 109.149 21.830 130.979 905.083 109.598 21.920 131.517 1.036.600 110.033 22.007 132.040 1.168.640 447.300 447.300 447.300 447.300 452.700 447.300 452.700 447.300 452.700 447.300 452.700 585.000 447.300 452.700 585.000 447.300 452.700 585.000 447.300 126.917 126.917 320.383 447.300 128.289 255.206 192.094 447.300 129.210 384.416 62.884 900.000 129.352 513.769 386.231 900.000 129.896 643.665 256.335 900.000 130.439 774.104 125.896 1.485.000 130.979 905.083 579.917 1.485.000 131.517 1.036.600 448.400 1.485.000 132.040 1.168.640 316.360 Municipal Waste flow Waste delivered to the MBT Waste to Recycling (from MBT) - 95% from delivered metals to the MBT SRF for Incineration (from MBT) (35% from delivered MW) Water (25% from delivered MW) Capacity of cell 1A Capacity of cell 1B Capacity of cell 1C Capacity of cell 2A Capacity of cell 2B Capacity of cell 2C Capacity of cell 2D Cumulative of free space (m3) Yearly landfilling (m3) Cumulative of landfilling (m3) Available free space for landfilling (m3) 2005 497.000 503.000 650.000 725.786 725.786 725.786 725.786 447.300 452.700 585.000 653.207 653.207 653.207 653.207 2006 2007 2008 2009 2010 2011 WASTE FLOW OF CWMC “MARIŠĆINA” Municipal Waste Forecast 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 -0,09% 302.839 1,0% 119.221 0,4 394 -0,09% 302.573 1,0% 120.308 0,4 398 -0,09% 302.307 1,0% 121.406 0,4 402 -0,09% 302.041 1,0% 122.513 0,4 406 -0,10% 301.738 1,0% 123.615 0,4 410 -0,10% 301.437 1,0% 124.728 0,4 414 -0,10% 301.135 1,0% 125.851 0,4 418 -0,10% 300.834 1,0% 126.983 0,4 422 -0,10% 300.533 1,0% 128.126 0,4 426 -0,11% 300.191 1,0% 129.261 0,4 431 -0,11% 299.849 1,0% 130.406 0,4 435 -0,11% 299.507 1,0% 131.562 0,4 439 -0,11% 299.165 1,0% 132.727 0,4 444 -0,11% 298.824 1,0% 133.903 0,4 448 -0,12% 298.460 1,0% 135.079 0,5 453 -0,12% 298.096 1,0% 136.265 0,5 457 -0,12% 297.732 1,0% 137.462 0,5 462 -0,12% 297.369 1,0% 138.668 0,5 466 -0,12% 297.006 1,0% 139.886 0,5 471 -0,12% 296.638 1,0% 141.111 0,5 476 2,0% 14.665.669 27.865 2,0% 14.958.982 28.422 2,0% 15.258.162 28.991 2,0% 15.563.325 29.570 2,0% 15.874.591 30.162 2,0% 16.192.083 30.765 2,0% 16.515.925 31.380 2,0% 16.846.243 32.008 2,0% 17.183.168 32.648 2,0% 17.526.832 33.301 2,0% 17.877.368 33.967 2,0% 18.234.916 34.646 2,0% 18.599.614 35.339 2,0% 18.971.606 36.046 2,0% 19.351.038 36.767 2,0% 19.738.059 37.502 2,0% 20.132.820 38.252 2,0% 20.535.477 39.017 2,0% 20.946.186 39.798 2,0% 21.365.110 40.594 Total Waste Generation 147.086 148.730 150.396 152.083 153.777 155.493 157.231 158.991 160.774 162.562 164.373 166.208 168.067 169.950 171.846 173.767 175.714 177.686 179.684 181.705 Waste for Recycling in Primary Collection Waste for Recycling in Primary Collection Total waste generation after Recyling in Primary collection Efficiency of Waste Collection Efficiency of Waste Collection Introduction of RWMC Concept Municipal Waste delivered to RWMC Marišćina 29% 43.368 103.718 99% 102.681 100% 102.681 30% 44.939 103.791 99% 102.753 100% 102.753 31% 46.541 103.855 99% 102.816 100% 102.816 32% 48.174 103.909 99% 102.870 100% 102.870 32% 49.814 103.963 99% 102.923 100% 102.923 33% 50.953 104.540 99% 103.495 100% 103.495 33% 52.111 105.119 99% 104.068 100% 104.068 34% 53.291 105.700 99% 104.643 100% 104.643 34% 54.491 106.283 99% 105.220 100% 105.220 34% 55.712 106.850 99% 105.782 100% 105.782 35% 56.949 107.425 99% 106.351 100% 106.351 35% 58.207 108.001 99% 106.921 100% 106.921 35% 59.488 108.579 99% 107.493 100% 107.493 36% 60.791 109.159 99% 108.067 100% 108.067 36% 62.117 109.729 99% 108.632 100% 108.632 36% 63.029 110.739 99% 109.631 100% 109.631 36% 63.740 111.974 99% 110.854 100% 110.854 36% 64.461 113.224 99% 112.092 100% 112.092 36% 65.192 114.492 99% 113.347 100% 113.347 36% 65.932 115.773 99% 114.615 100% 114.615 147.086 60.332 29.885 4.586 1.792 12.088 10.323 5.910 2.968 18.118 762 321 147.086 148.730 61.007 30.219 4.638 1.812 12.223 10.438 5.976 3.002 18.321 771 325 148.730 150.396 61.690 30.558 4.690 1.832 12.360 10.555 6.043 3.035 18.526 779 328 150.396 152.083 62.382 30.901 4.742 1.853 12.498 10.673 6.111 3.069 18.734 788 332 152.083 153.777 63.077 31.245 4.795 1.873 12.638 10.792 6.179 3.103 18.943 797 336 153.777 155.493 63.780 31.593 4.849 1.894 12.779 10.913 6.248 3.138 19.154 806 339 155.493 157.231 64.493 31.946 4.903 1.915 12.922 11.035 6.318 3.173 19.368 815 343 157.231 158.991 65.215 32.304 4.958 1.937 13.066 11.158 6.389 3.209 19.585 824 347 158.991 160.774 65.947 32.666 5.013 1.959 13.213 11.283 6.460 3.245 19.804 833 351 160.774 162.562 66.680 33.030 5.069 1.980 13.360 11.409 6.532 3.281 20.025 842 355 162.562 164.373 67.423 33.398 5.125 2.002 13.509 11.536 6.605 3.317 20.248 852 359 164.373 166.208 68.176 33.770 5.183 2.025 13.659 11.665 6.679 3.354 20.474 861 363 166.208 168.067 68.938 34.148 5.241 2.047 13.812 11.795 6.753 3.392 20.703 871 367 168.067 169.950 69.710 34.531 5.299 2.070 13.967 11.927 6.829 3.430 20.935 881 371 169.949 171.846 70.488 34.916 5.358 2.093 14.123 12.060 6.905 3.468 21.168 890 375 171.846 173.767 71.276 35.306 5.418 2.117 14.281 12.195 6.982 3.507 21.405 900 379 173.767 175.714 72.075 35.702 5.479 2.141 14.440 12.332 7.061 3.546 21.645 911 383 175.714 177.686 72.884 36.103 5.541 2.165 14.603 12.470 7.140 3.586 21.888 921 388 177.686 179.684 73.703 36.508 5.603 2.189 14.767 12.611 7.220 3.626 22.134 931 392 179.684 181.705 74.532 36.919 5.666 2.213 14.933 12.752 7.301 3.667 22.383 942 396 181.705 64.202 6,60% 4.237 59.964 59.365 64.918 7,20% 4.674 60.244 59.642 65.644 7,80% 5.120 60.524 59.919 66.379 8,40% 5.576 60.803 60.195 67.124 9,00% 6.041 61.083 60.472 67.872 9,60% 6.516 61.356 60.742 68.629 10,20% 7.000 61.629 61.012 69.396 10,80% 7.495 61.901 61.282 70.173 11,40% 8.000 62.173 61.551 70.960 12,00% 8.515 62.445 61.820 71.749 12,60% 9.040 62.709 62.082 72.548 13,20% 9.576 62.972 62.342 73.358 13,80% 10.123 63.235 62.602 74.179 14,40% 10.682 63.497 62.862 75.010 15,00% 11.251 63.758 63.121 75.847 15,00% 11.377 64.470 63.825 76.695 15,00% 11.504 65.190 64.539 77.554 15,00% 11.633 65.921 65.261 78.424 15,00% 11.764 66.660 65.994 79.306 15,00% 11.896 67.410 66.736 Wood - generated Wood -percentage of recycled in PC Wood - recycled in PC Wood after recycling in PC Wood delivered to the MBT 1.772 21,00% 372 1.400 1.386 1.792 22,00% 394 1.398 1.384 1.812 23,00% 417 1.395 1.381 1.832 24,00% 440 1.392 1.378 1.853 25,00% 463 1.389 1.376 1.873 26,00% 487 1.386 1.372 1.894 27,00% 511 1.383 1.369 1.915 28,00% 536 1.379 1.365 1.937 29,00% 562 1.375 1.361 1.959 30,00% 588 1.371 1.357 1.980 31,00% 614 1.366 1.353 2.002 32,00% 641 1.362 1.348 2.025 33,00% 668 1.357 1.343 2.047 34,00% 696 1.351 1.338 2.070 35,00% 725 1.346 1.332 2.093 35,00% 733 1.361 1.347 2.117 35,00% 741 1.376 1.362 2.141 35,00% 749 1.391 1.377 2.165 35,00% 758 1.407 1.393 2.189 35,00% 766 1.423 1.409 Paper and cardboard Paper and cardboard -percentage of recycled in PC Paper and cardboard - recycled in PC Paper and cardboard after recycling in PC Paper and cardboard delivered to the MBT 29.555 86,00% 25.417 4.138 4.096 29.885 87,00% 26.000 3.885 3.846 30.219 88,00% 26.593 3.626 3.590 30.558 89,00% 27.196 3.361 3.328 30.901 90,00% 27.810 3.090 3.059 31.245 90,00% 28.120 3.124 3.093 31.593 90,00% 28.434 3.159 3.128 31.946 90,00% 28.752 3.195 3.163 32.304 90,00% 29.074 3.230 3.198 32.666 90,00% 29.400 3.267 3.234 33.030 90,00% 29.727 3.303 3.270 33.398 90,00% 30.058 3.340 3.306 33.770 90,00% 30.393 3.377 3.343 34.148 90,00% 30.733 3.415 3.381 34.531 90,00% 31.078 3.453 3.419 34.916 90,00% 31.424 3.492 3.457 35.306 90,00% 31.776 3.531 3.495 35.702 90,00% 32.132 3.570 3.534 36.103 90,00% 32.492 3.610 3.574 36.508 90,00% 32.858 3.651 3.614 Glass Glass -percentage of recycled in PC Glass - recycled in PC Glass after recycling in PC Glass delivered to the MBT 10.209 82,00% 8.371 1.838 1.819 10.323 84,00% 8.671 1.652 1.635 10.438 86,00% 8.977 1.461 1.447 10.555 88,00% 9.288 1.267 1.254 10.673 90,00% 9.606 1.067 1.057 10.792 90,00% 9.713 1.079 1.068 10.913 90,00% 9.821 1.091 1.080 11.035 90,00% 9.931 1.103 1.092 11.158 90,00% 10.042 1.116 1.105 11.283 90,00% 10.155 1.128 1.117 11.409 90,00% 10.268 1.141 1.129 11.536 90,00% 10.382 1.154 1.142 11.665 90,00% 10.498 1.166 1.155 11.795 90,00% 10.616 1.180 1.168 11.927 90,00% 10.735 1.193 1.181 12.060 90,00% 10.854 1.206 1.194 12.195 90,00% 10.976 1.220 1.207 12.332 90,00% 11.099 1.233 1.221 12.470 90,00% 11.223 1.247 1.235 12.611 90,00% 11.349 1.261 1.248 Metal Metal -percentage of recycled in PC Metal - recycled in PC Metal - after recycling in PC Metal - delivered to the MBT 5.845 9,00% 526 5.319 5.266 5.910 9,50% 561 5.349 5.295 5.976 10,00% 598 5.379 5.325 6.043 10,50% 635 5.409 5.355 6.111 10,60% 648 5.463 5.409 6.179 10,70% 661 5.518 5.463 6.248 10,80% 675 5.573 5.517 6.318 10,90% 689 5.629 5.573 6.389 11,00% 703 5.686 5.629 6.460 11,10% 717 5.743 5.686 6.532 11,20% 732 5.800 5.742 6.605 11,30% 746 5.858 5.800 6.679 11,40% 761 5.917 5.858 6.753 11,50% 777 5.977 5.917 6.829 11,60% 792 6.037 5.976 6.905 11,70% 808 6.097 6.036 6.982 11,80% 824 6.158 6.097 7.061 11,90% 840 6.220 6.158 7.140 12,00% 857 6.283 6.220 7.220 12,10% 874 6.346 6.283 Plastics + PET Plastics + PET -percentage of recycled in PC Plastics + PET- recycled in PC Plastics + PET after recycling in PC Plastics + PET delivered to the MBT 17.918 24,80% 4.444 13.475 13.340 18.118 25,60% 4.638 13.480 13.345 18.321 26,40% 4.837 13.484 13.349 18.526 27,20% 5.039 13.487 13.352 18.734 28,00% 5.245 13.488 13.354 18.943 28,80% 5.455 13.487 13.352 19.154 29,60% 5.670 13.484 13.349 19.368 30,40% 5.888 13.480 13.345 19.585 31,20% 6.110 13.474 13.340 19.804 32,00% 6.337 13.467 13.332 20.025 32,80% 6.568 13.457 13.322 20.248 33,60% 6.803 13.445 13.310 20.474 34,40% 7.043 13.431 13.297 20.703 35,20% 7.287 13.415 13.281 20.935 36,00% 7.536 13.398 13.264 21.168 37,00% 7.832 13.336 13.203 21.405 37,00% 7.920 13.485 13.350 21.645 37,00% 8.009 13.636 13.500 21.888 37,00% 8.098 13.789 13.651 22.134 37,00% 8.189 13.944 13.805 Total waste generation Waste recycled (total) Waste after recycling in PC Waste recycled (total) 147.086 43.368 103.718 29,48% 148.730 44.939 103.791 30,22% 150.396 46.541 103.855 30,95% 152.083 48.174 103.909 31,68% 153.777 49.814 103.963 32,39% 155.493 50.953 104.540 32,77% 157.231 52.111 105.119 33,14% 158.991 53.291 105.700 33,52% 160.774 54.491 106.283 33,89% 162.562 55.712 106.850 34,27% 164.373 56.949 107.425 34,65% 166.208 58.207 108.001 35,02% 168.067 59.488 108.579 35,40% 169.950 60.791 109.159 35,77% 171.846 62.117 109.729 36,15% 173.767 63.029 110.739 36,27% 175.714 63.740 111.974 36,28% 177.686 64.461 113.224 36,28% 179.684 65.192 114.492 36,28% 181.705 65.932 115.773 36,29% Estimated population increase Total Population Estimated percentage of waste production increasing Total waste generation by inhabitants Waste generation per capita Waste generation per capita Estimate tourist overnights increase Total tourist overnights Total waste generation by tourists Composition of generated municipal waste: Total waste generation Kitchen and bio waste Paper and cardboard Skin and bones Wood Textile Glass Metals Inert Plastic Rubber Special Forecast of Waste recycled in Primary Collection (PC): Bio-waste - generated (kitchen and bio waste, skin and bones) Bio-waste -percentage of recycled in PC Bio-waste - recycled in PC Bio-waste after recycling in PC Bio - waste delivered to the MBT Municipal Waste Forecast 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 Municipal Waste flow Waste delivered to the MBT Waste to Recycling (from MBT) - 95% from delivered metals to the MBT SRF for Incineration (from MBT) (35% from delivered MW) Water (25% from delivered MW) 102.681 5.002 35.938 25.670 102.753 5.030 35.964 25.688 102.816 5.059 35.986 25.704 102.870 5.087 36.004 25.717 102.923 5.138 36.023 25.731 103.495 5.190 36.223 25.874 104.068 5.242 36.424 26.017 104.643 5.294 36.625 26.161 105.220 5.347 36.827 26.305 105.782 5.401 37.024 26.445 106.351 5.455 37.223 26.588 106.921 5.510 37.422 26.730 107.493 5.565 37.623 26.873 108.067 5.621 37.823 27.017 108.632 5.678 38.021 27.158 109.631 5.734 38.371 27.408 110.854 5.792 38.799 27.713 112.092 5.850 39.232 28.023 113.347 5.909 39.671 28.337 114.615 5.969 40.115 28.654 Waste to Landfill (from MBT) Waste to Landfill (from MBT) (35% from delivered MW) Accumulated Municipal Waste to Landfill 36.070 55.492 559.981 36.071 55.494 615.475 36.068 55.489 670.964 36.061 55.479 726.443 36.031 55.433 781.876 36.208 55.705 837.581 36.386 55.978 893.559 36.563 56.251 949.810 36.741 56.524 1.006.334 36.911 56.787 1.063.120 37.085 57.054 1.120.174 37.259 57.321 1.177.495 37.432 57.588 1.235.083 37.606 57.855 1.292.938 37.775 58.116 1.351.054 38.118 58.643 1.409.697 38.550 59.307 1.469.004 38.987 59.980 1.528.984 39.430 60.661 1.589.644 39.877 61.350 1.650.994 Non-hazardous industrial waste flow NHI derived to the RWMC NHI to the Landfill NHI to the Landfill 44.126 55.157 524.534 44.619 55.774 580.308 45.119 56.399 636.707 45.625 57.031 693.738 46.133 57.666 751.404 46.648 58.310 809.714 47.169 58.962 868.676 47.697 59.622 928.297 48.232 60.290 988.588 48.769 60.961 1.049.549 49.312 61.640 1.111.189 49.862 62.328 1.173.517 50.420 63.025 1.236.542 50.985 63.731 1.300.273 51.554 64.442 1.364.715 52.130 65.163 1.429.878 52.714 65.893 1.495.771 53.306 66.632 1.562.403 53.905 67.381 1.629.784 54.512 68.139 1.697.924 16.640 11.886 22.130 16.640 11.886 22.254 16.640 11.886 22.378 16.640 11.886 22.502 16.640 11.886 22.620 16.640 11.886 22.803 16.640 11.886 22.988 16.640 11.886 23.175 16.640 11.886 23.363 16.640 11.886 23.549 16.640 11.886 23.739 16.640 11.886 23.930 16.640 11.886 24.123 16.640 11.886 24.317 16.640 11.886 24.512 16.640 11.886 24.761 16.640 11.886 25.040 16.640 11.886 25.322 16.640 11.886 25.608 16.640 11.886 25.898 110.649 22.130 132.779 1.301.419 111.268 22.254 133.521 1.434.940 111.888 22.378 134.265 1.569.205 112.510 22.502 135.012 1.704.217 113.099 22.620 135.719 1.839.936 114.015 22.803 136.818 1.976.754 114.939 22.988 137.927 2.114.681 115.873 23.175 139.047 2.253.728 116.814 23.363 140.177 2.393.906 117.747 23.549 141.297 2.535.203 118.694 23.739 142.432 2.677.635 119.649 23.930 143.579 2.821.214 120.613 24.123 144.736 2.965.949 121.586 24.317 145.903 3.111.853 122.558 24.512 147.070 3.258.922 123.806 24.761 148.567 3.407.490 125.200 25.040 150.240 3.557.729 126.612 25.322 151.934 3.709.664 128.042 25.608 153.651 3.863.314 129.489 25.898 155.387 4.018.701 447.300 452.700 585.000 447.300 452.700 585.000 653.207 447.300 452.700 585.000 653.207 447.300 452.700 585.000 653.207 447.300 452.700 585.000 653.207 447.300 452.700 585.000 653.207 447.300 452.700 585.000 653.207 653.207 447.300 452.700 585.000 653.207 653.207 447.300 452.700 585.000 653.207 653.207 447.300 452.700 585.000 653.207 653.207 447.300 452.700 585.000 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 653.207 447.300 452.700 585.000 653.207 653.207 653.207 653.207 1.485.000 132.779 1.301.419 183.581 2.138.207 133.521 1.434.940 703.267 2.138.207 134.265 1.569.205 569.002 2.138.207 135.012 1.704.217 433.990 2.138.207 135.719 1.839.936 298.271 2.138.207 136.818 1.976.754 161.453 2.791.415 137.927 2.114.681 676.733 2.791.415 139.047 2.253.728 537.686 2.791.415 140.177 2.393.906 397.509 2.791.415 141.297 2.535.203 256.212 2.791.415 142.432 2.677.635 113.780 3.444.622 143.579 2.821.214 623.408 3.444.622 144.736 2.965.949 478.673 3.444.622 145.903 3.111.853 332.769 3.444.622 147.070 3.258.922 185.700 3.444.622 148.567 3.407.490 37.132 4.097.830 150.240 3.557.729 540.100 4.097.830 151.934 3.709.664 388.166 4.097.830 153.651 3.863.314 234.515 4.097.830 155.387 4.018.701 79.128 Construction waste Construction waste delivered to the RWMC Construction waste delivered to the RWMC Construction waste needed for daily cover Construction waste to the landfill Total landfilled (municipal and NHI waste) Total daily cover - c&d waste (20% of municipal and NIH waste for landfilling) Total landfilled (municipal, NHI waste and daily cover) Total accumulated waste to landfill Capacity of cell 1A Capacity of cell 1B Capacity of cell 1C Capacity of cell 2A Capacity of cell 2B Capacity of cell 2C Capacity of cell 2D Cumulative of free space (m3) Yearly landfilling (m3) Cumulative of landfilling (m3) Available free space for landfilling (m3) LANDFILL TECHNOLOGY OPTION ANALYSIS VARIANTA 1 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE Total cost/revenues per quantities of waste TOTAL 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 4.422.207 14,8 65.641.308 16.014.552 12.372.862 0 0 0 0 1.225.318 3.358.292 0 1.756.170 0 8.591.006 0 1.756.170 0 0 3.038.824 0 1.474.571 0 12,3 54.202.166 1.701.886 1.713.314 1.724.671 1.734.422 1.741.540 1.752.310 1.763.223 1.774.282 1.785.466 1.797.208 1.809.110 1.821.175 1.833.405 1.845.809 1.859.111 1.872.601 1.886.283 1.900.159 0 -27,1 -119.843.474 -16.014.552 -12.372.862 -1.701.886 -1.713.314 -1.724.671 -1.734.422 -2.966.858 -5.110.602 -1.763.223 -3.530.452 -1.785.466 -10.388.214 -1.809.110 -3.577.345 -1.833.405 -1.845.809 -4.897.934 -1.872.601 -3.360.854 -1.900.159 -68.235.540,9 VARIANTE 2 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE 14,7 22,3 0,0 -36,9 -88.021.060,8 64.794.308 15.802.802 98.434.492 0 -163.228.800 -15.802.802 VARIANTE 3 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE 15,0 12,4 1,2 -26,2 -66.928.851,4 66.419.558 16.014.552 54.766.778 5.134.387 -116.051.949 -16.014.552 VARIANTE 4 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE 14,8 22,4 1,2 -36,1 -86.713.238,3 65.572.558 15.802.802 98.996.711 5.134.387 -159.434.882 -15.802.802 VARIANTA 1 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE VARIANTE 2 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE VARIANTE 3 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE VARIANTE 4 Investment costs of stage 1 and stage 4 Fixed and operational cost of RWMC Revenues from production of el.electricity Revenues - inve.cost - operating cost NET PRESENT VALUE 11.737.612 0 3.127.319 0 3.151.163 0 3.173.350 0 3.181.121 1.225.318 3.191.571 3.358.292 3.205.591 0 3.219.670 1.756.170 3.233.807 0 3.247.830 8.591.006 3.265.293 0 3.282.887 1.756.170 3.300.613 0 3.318.473 0 3.336.526 3.038.824 3.360.753 0 3.385.255 1.474.571 3.410.035 0 3.435.096 -11.737.612 -3.127.319 -3.151.163 -3.173.350 -3.181.121 -4.416.889 -6.563.883 -3.219.670 -4.989.977 -3.247.830 -11.856.299 -3.282.887 -5.056.783 -3.318.473 -3.336.526 -6.399.577 -3.385.255 -4.884.606 -3.435.096 12.381.112 0 1.701.969 0 1.713.397 0 1.724.754 0 1.734.505 1.995.318 3.358.292 0 1.756.170 0 8.591.006 0 1.756.170 0 0 3.038.824 0 1.474.571 0 1.764.112 1.774.881 1.785.794 1.796.853 1.808.038 1.819.779 1.831.682 1.843.746 1.855.976 1.868.380 1.881.682 1.895.172 1.908.854 1.922.730 168.736 168.736 168.736 168.736 168.736 168.736 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 -12.381.112 -1.701.969 -1.713.397 -1.724.754 -1.734.505 -3.590.694 -4.964.437 -1.617.059 -3.384.287 -1.639.302 -10.242.050 -1.614.736 -3.382.970 -1.639.030 -1.651.434 -4.703.560 -1.678.226 -3.166.479 -1.705.784 11.745.862 0 3.127.319 0 3.151.163 0 3.173.350 0 3.181.121 1.995.318 3.358.292 0 1.756.170 0 8.591.006 0 1.756.170 0 0 3.038.824 0 1.474.571 0 3.214.060 3.228.080 3.242.159 3.256.296 3.270.319 3.287.781 3.305.376 3.323.102 3.340.961 3.359.015 3.383.242 3.407.744 3.432.523 3.457.585 168.736 168.736 168.736 168.736 168.736 168.736 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 -11.745.862 -3.127.319 -3.151.163 -3.173.350 -3.181.121 -5.040.642 -6.417.636 -3.073.423 -4.843.730 -3.101.583 -11.710.052 -3.088.430 -4.862.326 -3.124.016 -3.142.069 -6.205.120 -3.190.798 -4.690.149 -3.240.639 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 0 1.914.200 8.591.006 1.928.450 0 1.942.903 1.474.571 1.957.561 0 1.972.428 0 1.987.487 3.038.824 2.003.359 0 2.019.753 1.474.571 2.036.388 0 2.053.268 0 2.070.392 1.474.571 0 -1.914.200 -10.519.456 -1.942.903 0 3.460.179 8.591.006 3.485.616 0 3.511.344 -3.460.179 -12.076.622 -3.511.344 -5.011.938 -3.563.687 -3.590.152 -6.660.698 -3.656.438 -5.166.053 -3.727.010 -3.762.991 -1.474.571 0 1.936.772 216.946 -1.719.826 8.591.006 1.951.021 216.946 -10.325.081 0 1.965.474 216.946 -1.748.528 1.474.571 0 0 3.038.824 0 1.474.571 0 0 1.474.571 1.980.132 1.994.999 2.010.059 2.025.930 2.042.324 2.058.960 2.075.840 2.092.963 0 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 0 -3.237.758 -1.778.053 -1.793.113 -4.847.808 -1.825.378 -3.316.585 -1.858.894 -1.876.017 -1.474.571 0 3.482.667 216.946 -3.265.721 -86.713.238,3 8.591.006 3.508.105 216.946 -11.882.165 0 3.533.833 216.946 -3.316.887 1.474.571 0 0 3.038.824 0 1.474.571 0 0 1.474.571 3.559.855 3.586.176 3.612.640 3.644.363 3.678.927 3.713.970 3.749.499 3.785.480 0 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 0 -4.817.481 -3.369.230 -3.395.695 -6.466.241 -3.461.981 -4.971.595 -3.532.553 -3.568.534 -1.474.571 -3.432.132 -1.972.428 -1.987.487 -5.042.183 -2.019.753 -3.510.960 -2.053.268 -2.070.392 -1.474.571 1.474.571 3.537.367 0 3.563.687 0 3.590.152 3.038.824 3.621.874 0 3.656.438 1.474.571 3.691.481 0 3.727.010 0 3.762.991 1.474.571 0 INVESTMENT COSTS OF THE PROJECT Description STAGE 0 (preliminary investments) Project documentation and permits before application: main design, detail design, permissions Bypass road Marčelji - Studena (about 950 m) Land Communal contribution for permits Construction of monitoring station Displacement of electrical instalation inside the centre Unit Quantity Unit Price before application INVESTMENT (1999-2008) 8.042.004 5.678.830 Lot. 1,0 927.018,4 927.018 Lot. Lot. Lot. Lot. Lot. 1 1 1 1 1 690.800 4.066.898 109.820 165.517 179.310 690.800 4.066.898 2.012.460 165.517 179.310 1,0 1,0 1,0 340.000,0 350.000,0 1.125.000,0 27.110.599 340.000 350.000 1.125.000 0 Lot. Lot. Lot. 98.500,0 60.000,0 0,5 11,0 7.176.735 2.038.850 49.250 660.000 0 m2 m3 Earthworks - Backfilling with material - construction of embankments Protection of embankment and slopes Internal roads and parking lots (asphalt) m3 m2 110.000,0 11.320,0 9,0 30,0 Preparatory and earth works Civil works (asphalt) Guard house Roofed weight bridge Civil and earthworks Equipment (2 weighbridges (mechanical and electrical equipment), container) Wheel wash facility Administrative building Civil and earth works Laboratory in administrative building/equipment Transport and RWMC maintenance centre m3 m2 m2 4.450,0 17.800,0 100,0 25,0 30,0 450,0 Lot. 2,0 22.000,0 990.000 339.600 645.250 111.250 534.000 45.000 100.500 44.000 Lot. 1,0 56.500,0 56.500 Lot. 1,0 15.000,0 m2 Lot. 300,0 1,0 850,0 95.000,0 Garage - Civil and earth works m3 375,0 450,0 15.000 350.000 255.000 95.000 609.750 168.750 Workshop and storage area -Civil and earth works Truck wash facility Diesel pump with roofing Waste water treatment plant Civil and earth works Mechanical works Electrical works Water supply network Sanitary network Hydro- technological network Waste water sewer network Sewage construction works Oil separator Electricity network Main switch board Cabling Lights Transformation station 10(20)/0,4 kV, 3x1.000 kVA Distributive telecommunication network Fencing at perimeter of RWMC Marišćina Entrance swing gate Area for temporary storage of hazardous component of MW Protection "green" area around working area m3 Lot. Lot. 410,0 1,0 1,0 600,0 75.000,0 120.000,0 Lot. Lot. Lot. 1,0 1,0 1,0 380.000,0 290.000,0 100.000,0 m m 680,0 1.850,0 70,0 200,0 m Lot. 3.362,0 2,0 180,0 12.000,0 Lot. Lot. Lot. Lot. Lot. m' Lot. Lot. 1,0 1,0 1,0 1,0 1,0 2.730,0 2,0 1,0 32.750,0 150.000,0 250.000,0 80.000,0 215.000,0 150.000,0 50,0 6.000,0 120.000,0 13,5 STAGE 1 (IPA INVESTMENTS) Technical assistance Publicity Supervision Construction of the working area and its facilities Formation of working area plateau Site clearance - sheering of bushes and plants from the site area Earthworks - Excavation of material m2 246.000 75.000 120.000 770.000 380.000 290.000 100.000 417.600 47.600 370.000 629.160 605.160 24.000 480.000 150.000 250.000 80.000 215.000 150.000 136.500 12.000 120.000 442.125 927.018 230.267 4.066.898 109.820 165.517 179.310 2009 2010 2.363.173 2024 2025 2029 2030 2034 2035 2039 2040 0 2011 0 2012 0 2013 0 2014 0 2015 0 2016 0 2017 0 2018 0 2019 0 2020 0 2021 0 2022 0 2023 0 0 0 2026 0 2027 0 2028 0 0 0 2031 0 2032 0 2033 0 0 0 2036 0 2037 0 2038 0 0 0 2041 0 11.475.087 170.000 175.000 562.500 15.635.512 170.000 175.000 562.500 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 0 3.783.822 2.038.850 3.392.913 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 0 460.533 1.902.640 0 645.250 45.000 100.500 15.000 350.000 609.750 192.500 577.500 250.560 167.040 440.412 188.748 240.000 240.000 215.000 150.000 136.500 12.000 120.000 442.125 Description Construction of landfill area - Cell 1A Site clearance - cell 1A Earthworks forming of Cell 1A plateau Unit Quantity before application INVESTMENT (1999-2008) 5.089.690 0 0,5 15.000 2.185.000 11,0 1.870.000 Unit Price m2 30.000,0 Excavation of material m3 170.000,0 Backfilling with material (embankments included) Landfill bottom sealing Cell 1A Leachate collection system Drainage PEHD pipeline PEHD pipeline m3 m2 35.000,0 32.000,0 9,0 58,5 m' m' Excavation trenches for PEHD pipeline m3 403,0 530,0 5.300,0 110,0 88,0 7,0 Excavation for drainage collection shaft Construction of drainage collection shaft fi 2400/h4-6m Pumps (in drainage collection shaft) m3 Lot. Lot. Perimeter trenches for surface water Fire Access road (macadam) Degassing system Gas wells Drainage HDPE vertical pipeline Drainage HDPE horizontal pipeline Protection "green" area around landfill cell 1A Construction of landfill area: Cell 1B and 1C Site clearance Earthworks forming of Cell 1B and 1C plateau: Excavation of material m3 m2 450,0 6,0 4,0 900,0 1.000,0 7,0 18.000,0 2.500,0 62,0 25,0 m2 25,0 800,0 1.500,0 18.000,0 4.000,0 75,0 58,0 13,5 m2 80.300,0 0,5 m3 390.000,0 11,0 m3 m2 51.000,0 42.000,0 9,0 58,5 m' m' 1.450,0 700,0 700,0 110,0 88,0 7,0 m3 m2 1.170,0 860,0 7,0 25,0 Lot. m' m' m2 25,0 1.000,0 1.515,0 11.000,0 4.000,0 75,0 58,0 13,5 Lot. 1,0 130.000,0 Backfilling with material (embankments included) Landfill bottom sealing Cell 1B Leachate collection system for cell 1B: Drainage PEHD pipeline PEHD pipeline Excavation trenches for PEHD pipeline Excavation for drainage collection shaft Construction of drainage collection shaft fi 2400/h4-6m Pumps (in drainage collection shaft) Perimeter trenches for surface water Fire Access road (macadam) Degassing system for cell 1B Gas wells drainage HDPE vertical pipeline drainage HDPE horizontal pipeline Protection "green" area around landfill cell 1B and 1C Landfill gas treatment facilities Facility for gas treatment Landfill Equipment Compactor Loader Bulldozer Truck Lot. m' m' m3 m3 Lot. Lot. Lot. Lot. Lot. Lot. 1,0 1,0 1,0 1,0 470.000,0 310.000,0 275.000,0 120.000,0 2009 2010 2.200.000 15.000 2.185.000 315.000 1.872.000 446.890 242.000 46.640 37.100 3.150 108.000 10.000 55.800 25.000 247.000 100.000 60.000 87.000 243.000 7.913.210 40.150 4.749.000 4.290.000 2012 0 2013 0 2014 0 2015 0 2016 0 2017 0 2018 0 0 0 0 0 0 0 0 0 0 0 0 0 2019 0 2020 0 0 0 0 0 2021 0 2022 0 2023 0 0 0 0 0 0 0 0 0 0 0 2024 2025 0 0 2026 0 2027 0 2028 0 0 0 0 0 0 0 0 0 0 0 2029 2030 0 0 2031 0 2032 0 2033 0 0 0 0 0 0 0 0 0 0 0 2034 2035 0 0 2036 0 2037 0 0 0 0 0 0 0 2038 0 2039 2040 0 0 2041 0 1.872.000 446.890 55.800 25.000 247.000 0 459.000 2.457.000 226.000 159.500 61.600 4.900 8.190 21.500 262.870 100.000 75.000 87.870 148.500 130.000 130.000 1.175.000 470.000 310.000 275.000 120.000 2011 2.889.690 3.623.075 20.075 2.374.500 1.228.500 243.000 4.290.135 20.075 2.374.500 1.228.500 226.000 8.190 21.500 262.870 0 0 0 148.500 130.000 130.000 1.175.000 0 0 0 0 Description Waste management transport equipment Truck 24t Semi trailer 24 t Truck 10t Semi trailer 10t Contingencies (10% on works) STAGE 2 (MBT) MBT Plant Executive design + supervision Earthworks - excavation Asphalt surface Building works - hall for RDF production Building works -Hall Biological part of technology Equipment - installation - RDF equipment Biological treatment technology Containers Contingencies 10% STAGE 3 (TRANSFER STATIONS all 5 of them) TRANSFER STATION (calculation for one TS) Project documentation and supervision Preliminary works Geodetic survey Geotechnical and hydro geological surveys Designs Permits Construction management Preparatory works Site clearance Earth works Excavation Internal service roads Asphalt Entrance zone Guarding house Weighbridge Building for waste acceptance Plateau for municipal waste Concrete surface Steel hall Leachate acceptance Unit Quantity Lot. Lot. Lot. Lot. 4,0 10,0 2,0 4,0 Lot. m3 m2 Lot. Lot. Lot. Lot. Lot. lump sum lump sum lump sum lump sum lump sum 1 12.000 8.500 1 1 1 1 6 Unit Price 85.000,0 100.000,0 60.000,0 80.000,0 500.000 7 30 1.380.000 2.950.000 3.500.000 8.500.000 10.000 1 1 1 1 1 1.000 2.000 5.000 5.000 12.500 m2 11.000 1 m3 3.300 8 m2 2.400 50 1 1 10.000 25.000 Pcs. Pcs. m3 890 100 m3 m2 Pcs. 336 1.680 1 100 200 2.500 Pcs. m' 1 576 25.000 30 Equipment Mini loader Fence Contingencies (10%) before application INVESTMENT (1999-2008) 1.780.000 340.000 1.000.000 120.000 320.000 2.030.964 18.951.900 18.951.900 500.000 84.000 255.000 1.380.000 2.950.000 3.500.000 8.500.000 60.000 1.722.900 4.217.257 843.451 45.494 25.500 1.000 2.000 5.000 5.000 12.500 11.000 11.000 26.400 26.400 120.000 120.000 35.000 10.000 25.000 461.100 89.000 33.600 336.000 2.500 25.000 25.000 17.280 76.677 2009 2010 0 0 0 0 2011 1.780.000 960.690 1.070.274 2.440.900 2.440.900 500.000 84.000 255.000 1.380.000 16.511.000 16.511.000 221.900 2.950.000 3.500.000 8.500.000 60.000 1.501.000 1.686.903 1.686.903 90.988 51.000 2.000 4.000 10.000 10.000 25.000 22.000 22.000 52.800 52.800 240.000 240.000 70.000 20.000 50.000 922.200 178.000 2.530.354 2.530.354 136.482 76.500 3.000 6.000 15.000 15.000 37.500 33.000 33.000 79.200 79.200 360.000 360.000 105.000 30.000 75.000 1.383.300 267.000 67.200 672.000 5.000 50.000 50.000 34.560 153.355 100.800 1.008.000 7.500 75.000 75.000 51.840 230.032 2012 2013 0 2014 0 2015 0 2016 0 2017 0 2018 0 0 2019 2020 0 0 2021 2022 0 0 2023 0 2024 2025 0 0 2026 2027 0 0 2028 0 2029 2030 0 0 2031 2032 0 0 2033 0 2034 2035 0 0 2036 2037 0 0 2038 0 2039 2040 0 0 2041 0 Description STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) Supervision Closure of landfill area - Cell 1A Landfill top sealing-closure of Cell 1A Construction of landfill area: Cell 1B and 1C Landfill bottom sealing Cell 1C Landfill top sealing - closure of landfill cells 1B and 1C: Leachate collection system for 1C: Drainage PEHD pipeline PEHD pipeline Excavation trenches for PEHD pipeline Degassing system for 1C Gas wells drainage HDPE vertical pipeline drainage HDPE horizontal pipeline Construction of landfill area: Cell 2 Site clearance Earthworks forming of Cell 2 plateau: Excavation of material Backfilling with material (embankments included) Landfill bottom sealing Landfill top sealing - closure of landfill cells 2A - 2F: Leachate collection system: Drainage PEHD pipeline PEHD pipeline Excavation trenches for PEHD pipeline Excavation for drainage collection shaft Construction of drainage collection shaft fi 2400/h4-6m Pumps (in drainage collection shaft) Perimeter trenches for surface water Fire Access road (macadam) Degassing system Gas wells Drainage HDPE vertical pipeline Drainage HDPE horizontal pipeline Protection "green" area around landfill cell 2 Landfill gas treatment facilities Facility for El. Energy production Contingencies (10% on works) Unit Lot. m2 Quantity Unit Price 1 2.752.500 27.560,0 39,0 m2 m2 42.000,0 79.000,0 58,5 39,0 m' m' m3 1.450,0 700,0 700,0 110,0 88,0 7,0 Lot. m' m' 25,0 1.000,0 1.515,0 4.000,0 75,0 58,0 m2 135.000,0 0,5 m3 720.000,0 11,0 m3 m2 m2 93.600,0 152.000,0 132.665,0 9,0 58,5 39,0 before application INVESTMENT (1999-2008) 38.135.729 0 1.311.078 1.074.840 0 1.074.840 6.026.870 0 2.457.000 3.081.000 226.000 159.500 61.600 4.900 262.870 100.000 75.000 87.870 25.675.245 m' m' m3 m3 Lot. Lot. m' m2 Lot. m' m' 5.225,0 2.518,0 2.518,0 110,0 88,0 7,0 2.210,0 4.420,0 7,0 25,0 m2 91,0 3.640,0 5.510,0 65.400,0 4.000,0 75,0 58,0 13,5 Lot 1,0 700.000,0 0 2009 2010 2011 2012 2013 2014 0 0 0 0 0 0 0 0 0 0 2015 0 0 0 0 0 0 0 0 0 0 2016 1.995.318 42.994 1.074.840 1.074.840 0 2017 2018 3.358.292 0 117.835 0 0 0 2019 2020 1.756.170 0 61.620 0 0 0 2.945.870 2.457.000 1.540.500 0 0 0 0 1.540.500 2023 2024 2025 1.756.170 0 0 61.620 0 0 0 0 0 1.540.500 2026 2027 3.038.824 0 106.625 0 0 0 2028 2029 2030 1.474.571 0 0 51.739 0 0 0 0 0 2031 2032 8.646.923 0 303.401 0 0 0 2036 2037 3.038.824 0 106.625 0 0 0 2038 2039 2040 1.474.571 0 0 51.739 0 0 0 0 0 2041 1.474.571 51.739 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.665.635 0 1.293.484 0 0 7.585.020 33.750 4.381.200 0 1.293.484 0 0 2.665.635 0 1.293.484 0 0 1.293.484 226.000 262.870 0 0 0 0 0 0 0 0 0 0 0 842.400 8.892.000 5.173.935 813.960 574.750 221.584 17.626 7.585.020 33.750 4.381.200 0 0 2.223.000 2.223.000 203.490 203.490 2.223.000 203.490 2.223.000 203.490 7.735 55.250 239.145 239.145 7.735 55.250 239.145 239.145 1.293.484 0 2033 2034 2035 1.474.571 0 0 51.739 0 0 0 0 0 1.540.500 67.500 8.762.400 7.920.000 15.470 110.500 956.580 364.000 273.000 319.580 882.900 700.000 700.000 3.347.696 2021 2022 8.646.923 0 303.401 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 700.000 700.000 177.484 1.293.484 1.293.484 0 0 0 0 441.450 0 0 0 0 0 0 0 0 0 0 441.450 0 0 0 0 0 0 0 294.587 0 154.050 0 758.502 0 154.050 0 0 266.564 0 129.348 0 0 758.502 0 129.348 0 0 266.564 0 129.348 1.293.484 0 0 129.348 Description Unit TOTAL INVESTMENT WITHOUT VAT STAGE 0 (preliminary investments) STAGE 1 (IPA INVESTMENTS) STAGE 2 (MBT) STAGE 3 (TRANSFER STATIONS all 5 of them) STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) 0 0 0 0 0 Quantity 0 0 0 0 0 before application INVESTMENT (1999-2008) Unit Price 0 0 0 0 0 SOURCE OF INVESTMENT WITHOUT VAT STAGE 0 (preliminary investments) IPA EPEEF County Bank loan GATE FEE 6,9% 93,1% STAGE 1 (IPA INVESTMENTS ELIGIBLE COST) IPA EPEEF County/Local self governemnt Bank loan GATE FEE GATE FEE 31,7% 48,3% 20,0% STAGE 2 (MBT) IPA EPEEF Local self governemnt Bank loan GATE FEE 100,0% STAGE 3 (TRANSFER STATIONS all 5 of them) IPA EPEEF Local self governemnt Bank loan GATE FEE 80,0% 20,0% STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) IPA EPEEF Local self governemnt Bank loan GATE FEE 100,0% TOTAL INVESTMENT IPA EPEEF Bank loan County/Local self governemnt GATE FEE VAT (22%) STAGE 0 (preliminary investments) STAGE 1 (IPA INVESTMENTS) STAGE 2 (MBT) STAGE 3 (TRANSFER STATIONS all 5 of them) STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) SOURCES OF FINANCING VAT STAGE 0 EKOPLUS d.o.o. - rebursement of VAT Local self government unit STAGE 2 (MBT) EKOPLUS d.o.o. - rebursement of VAT Local self government unit STAGE 3 (TRANSFER STATIONS all 5 of them) EKOPLUS d.o.o. - rebursement of VAT Local self government unit STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) EKOPLUS d.o.o. - rebursement of VAT Local self government unit 2010 2011 2024 2025 2029 2030 2034 2035 2039 2040 96.457.488 8.042.004 27.110.599 18.951.900 4.217.257 38.135.729 5.678.830 5.678.830 0 0 0 0 2.363.173 2.363.173 0 0 0 0 2009 15.602.890 0 11.475.087 2.440.900 1.686.903 0 34.676.866 0 15.635.512 16.511.000 2.530.354 0 2012 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.995.318 3.358.292 0 0 0 0 0 0 0 0 0 0 0 0 0 1.995.318 3.358.292 0 1.756.170 0 0 0 0 0 0 0 0 0 1.756.170 0 8.646.923 0 0 0 0 0 0 0 0 0 8.646.923 0 1.756.170 0 0 0 0 0 0 0 0 0 1.756.170 0 0 0 0 0 0 0 0 0 0 0 0 3.038.824 0 0 0 0 3.038.824 0 0 0 0 0 0 1.474.571 0 0 0 0 1.474.571 0 0 0 0 0 0 0 0 0 0 0 0 8.646.923 0 0 0 0 8.646.923 0 0 0 0 0 0 1.474.571 0 0 0 0 1.474.571 0 0 0 0 0 0 0 0 0 0 0 0 3.038.824 0 0 0 0 3.038.824 0 0 0 0 0 0 1.474.571 0 0 0 0 1.474.571 0 0 0 0 0 0 0 0 0 0 0 0 1.474.571 0 0 0 0 1.474.571 8.042.004 5.678.830 2.363.173 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 0 0 0 556.211 7.485.793 556.211 5.122.619 2.363.173 27.110.599 0 0 11.475.087 15.635.512 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 0 8.604.904 13.083.575 5.422.120 0 0 0 0 0 0 3.642.193 5.537.877 2.295.017 4.962.711 7.545.698 3.127.102 18.951.900 0 0 2.440.900 16.511.000 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 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 0 0 0 0 0 0 1.995.318 3.358.292 0 1.756.170 0 8.646.923 0 1.756.170 0 0 3.038.824 0 1.474.571 0 0 8.646.923 0 1.474.571 0 0 3.038.824 0 1.474.571 0 0 1.474.571 18.951.900 0 0 2.440.900 16.511.000 4.217.257 0 0 1.686.903 2.530.354 3.373.806 843.451 0 0 0 0 1.349.522 337.381 2.024.283 506.071 38.135.729 0 0 0 0 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2026 2027 2028 2031 2032 2033 2036 2037 2038 2041 38.135.729 0 0 0 0 0 0 0 0 1.995.318 3.358.292 0 1.756.170 0 8.646.923 0 1.756.170 0 0 3.038.824 0 1.474.571 0 0 8.646.923 0 1.474.571 0 0 3.038.824 0 1.474.571 0 0 1.474.571 96.457.488 5.678.830 2.363.173 15.602.890 34.676.866 0 0 0 0 1.995.318 3.358.292 0 1.756.170 0 8.646.923 0 1.756.170 0 0 3.038.824 0 1.474.571 0 0 8.646.923 0 1.474.571 0 0 3.038.824 0 1.474.571 0 0 1.474.571 8,9% 8.604.904 0 0 3.642.193 4.962.711 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 0 17,6% 17.013.591 556.211 0 6.887.399 9.569.981 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 0 19,6% 18.951.900 0 0 2.440.900 16.511.000 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 0 14,3% 39,5% 13.751.364 38.135.729 5.122.619 0 2.363.173 0 2.632.398 0 3.633.173 0 0 0 0 0 0 0 0 0 0 1.995.318 0 3.358.292 0 0 0 1.756.170 0 0 0 8.646.923 0 0 0 1.756.170 0 0 0 0 0 3.038.824 0 0 0 1.474.571 0 0 0 0 0 8.646.923 0 0 0 1.474.571 0 0 0 0 0 3.038.824 0 0 0 1.474.571 0 0 0 0 0 1.474.571 2009 101.317 101.317 2010 908.117 2011 4.189.098 0 0 0 536.998 371.119 0 3.632.420 556.678 0 before application (1999-2009) TOTAL VAT 13.918.857 330.465 431.782 330.465 0 4.169.418 0 927.797 0 8.389.860 0 431.782 330.465 101.317 431.782 4.169.418 4.169.418 330.465 0 0 101.317 0 0 536.998 536.998 3.632.420 3.632.420 927.797 0 0 371.119 556.678 927.797 8.389.860 8.389.860 0 0 0 0 0 0 371.119 0 0 556.678 0 0 2012 0 2013 0 2014 0 2015 0 2016 438.970 2017 2018 738.824 0 2019 2020 386.357 0 2021 2022 1.902.323 0 2023 2024 2025 386.357 0 0 2026 2027 668.541 0 2028 2029 2030 324.406 0 0 2031 2032 1.902.323 0 2033 2034 2035 324.406 0 0 2036 2037 668.541 0 2038 2039 2040 324.406 0 0 2041 324.406 0 0 0 0 438.970 738.824 0 386.357 0 1.902.323 0 386.357 0 0 668.541 0 324.406 0 0 1.902.323 0 324.406 0 0 668.541 0 324.406 0 0 324.406 0 0 0 0 0 0 0 0 438.970 438.970 738.824 738.824 0 0 386.357 386.357 0 0 1.902.323 1.902.323 0 0 386.357 386.357 0 0 0 0 668.541 668.541 0 0 324.406 324.406 0 0 0 0 1.902.323 1.902.323 0 0 324.406 324.406 0 0 0 0 668.541 668.541 0 0 324.406 324.406 0 0 0 0 324.406 324.406 TIME SCHEDULE TIMETABLE 0 STAGE 0 (preliminary investments) Project documentation and permits before application: main design, a detail design, permissions b Bypass road Marčelji - Studena (about 950 m) j k l STAGE 1 (IPA INVESTMENTS) Preparation of IPA application Preparation of tender dossier Technical assistance Publicity Supervision Project documentation and permits after application: main design, detail design, permissions, investigation works Construction of the working area and its facilities Construction of landfill area - Cell 1A Site clearance - cell 1A Earthworks forming of Cell 1A plateau Landfill bottom sealing Cell 1A Leachate collection system Perimeter trenches for surface water Fire Access road (macadam) Degassing system Protection "green" area around landfill cell 1A Construction of landfill area: Cell 1B and 1C Site clearance Earthworks forming of Cell 1B and 1C plateau: Landfill bottom sealing Cell 1B Leachate collection system for cell 1B: Perimeter trenches for surface water Fire Access road (macadam) Degassing system for cell 1B Protection "green" area around landfill cell 1B and 1C Landfill gas treatment facilities Landfill Equipment Waste management transport equipment 2 a b c d STAGE 2 (MBT) Receive loan from EBRD Preparation of tender dossier Executive design + supervision Construction and equipment 3 a b c STAGE 3 (TRANSFER STATIONS all 5 of them) Preparation of tender dossier Project documentation and supervision Construction works 1 a b c d e f g h i STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) Supervision and project documentation Closure of landfill area - Cell 1A Construction of landfill area: Cell 1B and 1C Landfill bottom sealing Cell 1C Landfill top sealing - closure of landfill cells 1B and 1C: Leachate collection system for 1C: Degassing system for 1C Construction of landfill area: d Cell 2 Site clearance Earthworks forming of Cell 2 plateau: Landfill bottom sealing Landfill top sealing - closure of landfill cells 2A - 2F: Leachate collection system: Perimeter trenches for surface water Fire Access road (macadam) Degassing system Protection "green" area around landfill cell 2 e Landfill gas treatment facilities Facility for El. Energy production 4 a b c 5 a b c d e f g h i j k REPLACEMENT OF SHORT LIFE EQUIPMENT Compactor Bulldozer Loader WWTP equipment Weighbridge Pumps for leachate Wheel wash facility Wheel wash facility Truck Facility for el.energy MBT Landfilling and closure of each cell Capacity of cell 1A landfilling on cell closure of cell Capacity of cell 1B landfilling on cell closure of cell Capacity of cell 1C landfilling on cell closure of cell Capacity of cell 2A landfilling on cell closure of cell Capacity of cell 2B landfilling on cell closure of cell Capacity of cell 2C landfilling on cell closure of cell Capacity of cell 2D landfilling on cell closure of cell 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 CALCULATION OF GATE FEE YEAR 1 TOTAL QUANTITIES RECEIVED AT RWMC (t) municipal waste (t) non hazardous industrial waste (t) construction waste for daily cover (t) 2012 159.206 102.964 39.602 16.640 2013 160.441 103.428 40.372 16.640 2014 161.517 104.052 40.825 16.640 2015 161.320 103.401 41.280 16.640 2016 161.652 103.271 41.740 16.640 2017 161.975 103.128 42.207 16.640 2018 162.290 102.970 42.679 16.640 2019 162.596 102.798 43.158 16.640 2020 162.878 102.599 43.639 16.640 2021 163.447 102.681 44.126 16.640 2022 164.012 102.753 44.619 16.640 2023 164.575 102.816 45.119 16.640 2024 165.135 102.870 45.625 16.640 2025 165.696 102.923 46.133 16.640 2026 166.783 103.495 46.648 16.640 2027 167.877 104.068 47.169 16.640 2028 168.981 104.643 47.697 16.640 2029 170.093 105.220 48.232 16.640 2030 171.190 105.782 48.769 16.640 2031 172.303 106.351 49.312 16.640 2032 173.424 106.921 49.862 16.640 2033 174.553 107.493 50.420 16.640 2034 175.692 108.067 50.985 16.640 2035 176.826 108.632 51.554 16.640 2036 178.402 109.631 52.130 16.640 2037 180.208 110.854 52.714 16.640 2038 182.038 112.092 53.306 16.640 2039 183.892 113.347 53.905 16.640 2040 185.767 114.615 54.512 16.640 TOTAL COSTS 2 OPERATIONAL COSTS OF RWMC cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee cost covered by construction waste for daily cover RESERVATIONS TOWARDS CONSTRUCTION OF NEW LANDFILL CELLS, 3 CLOSURE OF OLD CELLS, REPLACEMENT OF EQUIPMENT cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 4 INTEREST DUE TO LOAN FOR MBT cost covered by municipal waste gate fee 5 RESERVATION FOR MONITORING AFTER CLOSURE OF LANDFILL cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 4.233.826 4.259.461 4.284.726 4.286.497 4.319.354 4.331.266 4.343.106 4.354.871 4.366.313 4.383.725 4.401.185 4.418.692 4.436.244 4.454.030 4.482.664 4.511.589 4.540.808 4.570.326 4.599.772 4.629.644 4.659.821 4.690.309 4.721.109 4.752.004 4.792.079 4.837.008 4.882.561 4.928.748 4.975.519 3.587.342 3.604.463 3.624.425 3.617.200 3.636.857 3.640.875 3.644.634 3.648.123 3.651.086 3.660.750 3.670.295 3.679.716 3.689.007 3.698.424 3.720.266 3.742.282 3.764.474 3.786.840 3.809.000 3.831.478 3.854.133 3.876.965 3.899.976 3.922.935 3.956.446 3.995.448 4.034.987 4.075.070 4.115.647 461.121 469.635 474.938 483.934 497.135 505.028 513.110 521.385 529.864 537.613 545.528 553.613 561.874 570.243 577.035 583.943 590.972 598.123 605.409 612.803 620.326 627.981 635.771 643.705 650.269 656.197 662.211 668.314 674.509 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 1.984.424 1.433.185 551.239 1.310.699 1.310.699 77.027 55.630 21.397 1.984.424 1.427.292 557.132 1.310.699 1.310.699 77.027 55.402 21.626 1.984.424 1.984.424 2.284.455 3.873.444 3.873.444 3.873.444 2.926.740 2.926.740 3.071.906 3.071.906 3.371.937 3.371.937 3.371.937 3.996.223 4.304.355 4.302.688 4.304.355 4.159.188 4.304.355 1.150.000 1.150.000 1.150.000 1.150.000 1.150.000 1.150.000 1.150.000 1.001.989 1.425.235 1.418.236 1.626.895 2.748.555 2.738.422 2.728.106 2.053.375 2.047.047 2.141.842 2.135.004 2.335.912 2.328.319 2.324.309 2.749.846 2.956.677 2.950.297 2.946.107 2.841.607 2.935.425 782.817 781.362 779.887 779.394 779.382 779.369 779.356 679.036 559.189 566.188 657.560 1.124.889 1.135.021 1.145.337 873.364 879.692 930.064 936.902 1.036.025 1.043.618 1.047.628 1.246.377 1.347.677 1.352.392 1.358.248 1.317.581 1.368.930 367.183 368.638 370.113 370.606 370.618 370.631 370.644 322.953 1.051.992 978.480 900.375 817.390 729.218 635.536 536.001 430.245 555.212 422.798 282.110 195.755 180.129 667.856 622.533 574.377 523.212 468.850 402.111 353.804 289.416 227.869 182.909 116.059 93.060 40.867 0 1.051.992 978.480 900.375 817.390 729.218 635.536 536.001 430.245 555.212 422.798 282.110 195.755 180.129 667.856 622.533 574.377 523.212 468.850 402.111 353.804 289.416 227.869 182.909 116.059 93.060 40.867 0 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 77.027 55.322 55.050 54.856 54.658 54.456 54.251 54.042 53.875 53.706 53.535 53.361 53.187 53.095 53.003 52.910 52.816 52.721 52.626 52.530 52.433 52.336 52.237 52.204 52.203 52.202 52.201 52.200 21.705 21.977 22.172 22.369 22.571 22.776 22.986 23.152 23.321 23.493 23.666 23.840 23.932 24.024 24.117 24.211 24.306 24.401 24.497 24.594 24.691 24.790 24.823 24.824 24.825 24.826 24.827 0 572.968 572.968 572.968 0 581.489 581.489 581.489 0 596.145 596.145 596.145 0 600.100 600.100 600.100 168.736 603.559 772.294 772.294 168.736 607.030 775.765 775.765 168.736 610.513 779.249 779.249 168.736 614.010 782.745 782.745 168.736 617.518 786.254 786.254 168.736 620.989 789.724 789.724 216.946 624.471 841.417 841.417 216.946 627.964 844.910 844.910 216.946 631.469 848.415 848.415 216.946 637.839 854.785 854.785 216.946 644.223 861.168 861.168 216.946 650.681 867.627 867.627 216.946 657.216 874.162 874.162 216.946 663.828 880.774 880.774 216.946 670.518 887.464 887.464 216.946 677.213 894.159 894.159 216.946 683.987 900.933 900.933 216.946 690.842 907.788 907.788 216.946 697.779 914.725 914.725 216.946 704.798 921.744 921.744 216.946 711.858 928.803 928.803 216.946 719.001 935.947 935.947 216.946 726.231 943.177 943.177 216.946 733.547 950.493 950.493 216.946 740.952 957.898 957.898 56,47 26,10 11,14 56,24 25,97 11,14 53,44 25,86 11,14 52,89 25,97 11,14 52,74 28,19 11,14 62,89 39,15 11,14 62,03 39,15 11,14 61,12 39,15 11,14 53,69 32,68 11,14 52,61 32,64 11,14 54,30 33,59 11,14 52,97 33,56 11,14 53,58 35,54 11,14 52,67 35,50 11,14 52,34 35,34 11,14 60,97 39,31 11,14 62,33 41,15 11,14 61,62 40,94 11,14 60,91 40,76 11,14 59,24 39,64 11,14 59,33 40,39 11,14 38,68 20,23 11,14 38,02 20,18 11,14 37,38 20,15 11,14 36,87 20,06 11,14 36,15 19,95 11,14 35,83 19,84 11,14 35,26 19,73 11,14 33,93 18,75 11,14 REVENUES REVENUES DUE TO ELECTRICITY REVENUES DUE TO SALE OF METAL 6 TOTAL REVENUES revenues covered by municipal waste gate fee 7 CALCULATION OF GATE FEE for municipal waste for non hazardous industrial waste for construction waste for daily cover 8 ANNUITY cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee Annuity for municipal waste per tone Annuity for non hazardous industrial waste per tone 1.954.474 1.958.571 1.886.240 1.864.588 1.888.760 2.329.978 2.306.876 2.282.156 1.979.928 1.953.112 2.021.753 1.987.211 2.037.662 2.015.787 2.017.194 2.347.092 2.429.717 2.421.350 2.413.049 2.361.165 2.390.303 1.463.877 1.451.549 1.440.061 1.435.669 1.426.087 1.429.419 1.424.392 1.379.687 1.411.554 1.408.697 1.354.718 1.332.591 1.345.098 1.653.328 1.630.900 1.607.346 1.389.100 1.366.064 1.409.638 1.381.131 1.411.592 1.391.899 1.390.472 1.615.060 1.668.982 1.660.288 1.651.606 1.613.177 1.630.106 996.476 986.248 976.595 973.002 966.492 968.735 965.312 934.998 542.920 549.873 531.522 531.997 543.662 676.650 675.976 674.810 590.827 587.048 612.115 606.080 626.070 623.888 626.723 732.031 760.735 761.062 761.442 747.989 760.197 467.400 465.301 463.466 462.667 459.595 460.684 459.080 444.690 14 14 14 14 13 13 13 13 13 13 17 17 16 16 16 16 14 14 14 14 14 14 14 14 14 14 14 14 14 14 16 16 16 16 16 16 16 16 16 16 16 16 10 10 9 9 9 9 9 9 9 9 9 9 9 9 8 8 CALCULATION OF NON REVENUES Metal - delivered to the MBT Recycled at the MBT Recycled at the MBT Price of metal Revenue t t kg kn kn/annual eur/annual Production of electricity Revenue electricity kWh/annual EUR/kwWh eur/annual Revenu total eur/annual 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 4.859 4.931 5.055 5.089 5.118 5.147 5.177 5.207 5.236 5.266 5.295 5.325 5.355 5.409 5.463 5.517 5.573 5.629 5.686 5.742 5.800 5.858 5.917 5.976 6.036 6.097 6.158 6.220 6.283 4.616 4.684 4.802 4.834 4.862 4.890 4.918 4.946 4.974 5.002 5.030 5.059 5.087 5.138 5.190 5.242 5.294 5.347 5.401 5.455 5.510 5.565 5.621 5.678 5.734 5.792 5.850 5.909 5.969 4.615.579 4.684.215 4.802.283 4.834.139 4.861.999 4.889.962 4.918.025 4.946.189 4.974.451 5.002.408 5.030.459 5.058.602 5.086.836 5.138.149 5.189.570 5.241.597 5.294.237 5.347.500 5.401.394 5.455.326 5.509.897 5.565.118 5.620.996 5.677.542 5.734.408 5.791.955 5.850.193 5.909.132 5.968.783 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 0,90 4.154.021 4.215.793 4.322.054 4.350.725 4.375.800 4.400.966 4.426.223 4.451.570 4.477.006 4.502.168 4.527.413 4.552.742 4.578.153 4.624.334 4.670.613 4.717.437 4.764.814 4.812.750 4.861.254 4.909.793 4.958.907 5.008.606 5.058.897 5.109.788 5.160.967 5.212.759 5.265.174 5.318.219 5.371.904 572.968 581.489 596.145 600.100 603.559 607.030 610.513 614.010 617.518 620.989 624.471 627.964 631.469 637.839 644.223 650.681 657.216 663.828 670.518 677.213 683.987 690.842 697.779 704.798 711.858 719.001 726.231 733.547 740.952 0 572.968 581.489 596.145 600.100 3.398.150 3.398.150 3.398.150 3.398.150 3.398.150 3.398.150 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 0,04966 168.736 168.736 168.736 168.736 168.736 168.736 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 216.946 772.294 775.765 779.249 782.745 786.254 789.724 841.417 844.910 848.415 854.785 861.168 867.627 874.162 880.774 887.464 894.159 900.933 907.788 914.725 921.744 928.803 935.947 943.177 950.493 957.898 CALCULATION OF AFFORDABILITY Assumption Number of people in Goransko Primarska county (2001) Number of households in Goransko Primarska county (2001) Number of people in households in county Average net salary per person in region (HRT/month) Average net salary per person in region (EUR/month) Minimal net salary per person in Croatian (HRT/month) Minimal net salary per person in Croatian (EUR/month) Average persons in households with income (person) Real increase in salaries Year Waste generation per person (t) Average waste generation per households (t) YEARLY INCOME OF HOUSEHOLD Average yearly income of household in the region Minimal yearly income of household in Croatia 305.505 111.085 2,75 3.818 526,62 1962,00 270,62 1,50 2% 2011 0,349 0,96 2012 0,356 0,98 2013 0,364 1,00 2014 0,367 1,01 2015 0,371 1,02 2016 0,375 1,03 2017 0,378 1,04 2018 0,382 1,05 2019 0,386 1,06 2020 0,390 1,07 2021 0,394 1,08 2022 0,398 1,09 2023 0,402 1,10 2024 0,406 1,12 2025 0,410 1,13 2026 0,414 1,14 2027 0,418 1,15 2028 0,422 1,16 2029 0,426 1,17 2030 0,431 1,18 2031 0,435 1,20 2032 0,439 1,21 2033 0,444 1,22 2034 0,448 1,23 2035 0,453 1,24 2036 0,457 1,26 2037 0,462 1,27 2038 0,466 1,28 2039 0,471 1,30 2040 0,476 1,31 10.061 5.170 10.212 5.248 10.365 5.326 10.520 5.406 10.678 5.487 10.838 5.570 11.001 5.653 11.166 5.738 11.333 5.824 11.503 5.911 11.676 6.000 11.851 6.090 12.029 6.181 12.209 6.274 12.393 6.368 12.578 6.464 12.767 6.561 12.959 6.659 13.153 6.759 13.350 6.860 13.551 6.963 13.754 7.068 13.960 7.174 14.169 7.281 14.382 7.391 14.598 7.502 14.817 7.614 15.039 7.728 15.265 7.844 15.494 7.962 Collection of waste Operational cost of transfer station Annuity Treatment and disposal of waste (gate fee) VAT (22%) TOTAL COST (EUR/t) 40,00 0,00 14,13 56,47 21,22 131,82 40,18 0,00 14,04 56,24 21,21 131,67 40,42 0,00 13,42 53,44 20,65 127,94 40,17 0,00 13,29 52,89 20,47 126,82 40,12 0,00 13,43 52,74 20,43 126,72 40,06 0,00 16,53 62,89 22,65 142,13 40,00 0,00 16,33 62,03 22,45 140,81 39,94 0,00 16,12 61,12 22,23 139,41 39,86 0,00 13,96 53,69 20,58 128,08 39,89 0,00 13,72 52,61 20,35 126,57 39,92 0,00 14,14 54,30 20,73 129,09 39,94 0,00 13,85 52,97 20,44 127,20 39,96 0,00 14,15 53,58 20,58 128,27 39,98 0,00 13,94 52,67 20,38 126,98 40,21 0,00 13,85 52,34 20,36 126,75 40,43 0,00 16,00 60,97 22,31 139,71 40,65 0,00 16,44 62,33 22,66 142,08 40,88 0,00 16,27 61,62 22,55 141,31 41,09 0,00 16,10 60,91 22,44 140,55 41,32 0,00 15,64 59,24 22,12 138,32 41,54 0,00 15,72 59,33 22,19 138,77 41,76 0,00 9,56 38,68 17,70 107,70 41,98 0,00 9,41 38,02 17,60 107,01 42,20 0,00 9,27 37,38 17,51 106,36 42,59 0,00 9,15 36,87 17,48 106,09 43,07 0,00 8,99 36,15 17,43 105,63 43,55 0,00 8,91 35,83 17,46 105,75 44,03 0,00 8,78 35,26 17,45 105,52 44,53 0,00 8,41 33,93 17,26 104,13 Yearly cost of household for waste (EUR) 129,21 131,64 129,19 129,34 130,53 147,87 147,97 147,96 137,30 137,03 141,16 140,49 143,09 143,07 144,24 160,58 164,94 165,69 166,44 165,44 167,64 131,41 131,87 132,39 133,37 134,12 135,62 136,68 136,23 AVERAGE COST FOR WASTE COLLECTION, TREATMENT AND DISPOSAL for households outside Viškovo, waste directly to CWMC Affordability for average net salary Affordability for minimal net salary 1,27% 2,46% 1,27% 2,47% 1,23% 2,39% 1,21% 2,36% 1,20% 2,34% 1,34% 2,62% 1,33% 2,58% 1,31% 2,54% 1,19% 2,32% 1,17% 2,28% 1,19% 2,32% 1,17% 2,27% 1,17% 2,28% 1,15% 2,25% 1,15% 2,23% 1,26% 2,45% 1,27% 2,48% 1,26% 2,45% 1,25% 2,43% 1,22% 2,38% 1,22% 2,37% 0,94% 1,83% 0,93% 1,81% 0,92% 1,79% 0,91% 1,78% 0,91% 1,76% 0,90% 1,75% 0,90% 1,74% 0,88% 1,71% AVERAGE COST FOR WASTE COLLECTION, TREATMENT AND DISPOSAL for households outside Viškovo, waste through TS to CWMC Collection of waste Operational cost of transfer station Annuity Treatment and disposal of waste (gate fee) VAT (22%) TOTAL COST (EUR/t) 40,00 5,17 14,13 56,47 22,36 138,13 40,18 5,12 14,04 56,24 22,34 137,92 40,42 5,12 13,42 53,44 21,78 134,18 40,17 5,14 13,29 52,89 21,60 133,09 40,12 5,15 13,43 52,74 21,56 133,00 40,06 5,15 16,53 62,89 23,78 148,42 40,00 5,16 16,33 62,03 23,58 147,11 39,94 5,17 16,12 61,12 23,37 145,72 39,86 5,18 13,96 53,69 21,72 134,40 39,89 5,18 13,72 52,61 21,49 132,88 39,92 5,17 14,14 54,30 21,87 135,40 39,94 5,17 13,85 52,97 21,58 133,51 39,96 5,17 14,15 53,58 21,72 134,58 39,98 5,16 13,94 52,67 21,52 133,28 40,21 5,14 13,85 52,34 21,49 133,02 40,43 5,11 16,00 60,97 23,43 145,94 40,65 5,08 16,44 62,33 23,77 148,28 40,88 5,05 16,27 61,62 23,66 147,48 41,09 5,03 16,10 60,91 23,55 146,68 41,32 5,00 15,64 59,24 23,22 144,42 41,54 4,97 15,72 59,33 23,28 144,84 41,76 4,95 9,56 38,68 18,79 113,73 41,98 4,92 9,41 38,02 18,68 113,01 42,20 4,89 9,27 37,38 18,59 112,33 42,59 4,85 9,15 36,87 18,55 112,01 43,07 4,80 8,99 36,15 18,48 111,48 43,55 4,74 8,91 35,83 18,51 111,54 44,03 4,69 8,78 35,26 18,48 111,24 44,53 4,64 8,41 33,93 18,28 109,79 Yearly cost of household for waste (EUR) 135,39 137,89 135,50 135,74 137,00 154,42 154,59 154,66 144,08 143,87 148,07 147,46 150,12 150,17 151,37 167,74 172,13 172,91 173,70 172,73 174,97 138,77 139,27 139,82 140,81 141,55 143,04 144,10 143,63 Affordability for average net salary Affordability for minimal net salary 1,33% 2,58% 1,33% 2,59% 1,29% 2,51% 1,27% 2,47% 1,26% 2,46% 1,40% 2,73% 1,38% 2,69% 1,36% 2,66% 1,25% 2,44% 1,23% 2,40% 1,25% 2,43% 1,23% 2,39% 1,23% 2,39% 1,21% 2,36% 1,20% 2,34% 1,31% 2,56% 1,33% 2,58% 1,31% 2,56% 1,30% 2,53% 1,27% 2,48% 1,27% 2,48% 0,99% 1,93% 0,98% 1,91% 0,97% 1,89% 0,96% 1,88% 0,96% 1,86% 0,95% 1,85% 0,94% 1,84% 0,93% 1,80% AVERAGE COST FOR WASTE COLLECTION, TREATMENT AND DISPOSAL FOR HOUSEHOLDS IN VIŠKOVO Collection of waste Operational cost of transfer station Treatment and disposal of waste (gate fee) Annuity VAT (22%) TOTAL COST (EUR/t) 40,00 0,00 56,47 0,00 21,22 117,69 40,18 0,00 56,24 0,00 21,21 117,63 40,42 0,00 53,44 0,00 20,65 114,52 40,17 0,00 52,89 0,00 20,47 113,53 40,12 0,00 52,74 0,00 20,43 113,29 40,06 0,00 62,89 0,00 22,65 125,60 40,00 0,00 62,03 0,00 22,45 124,48 39,94 0,00 61,12 0,00 22,23 123,29 39,86 0,00 53,69 0,00 20,58 114,13 39,89 0,00 52,61 0,00 20,35 112,85 39,92 0,00 54,30 0,00 20,73 114,95 39,94 0,00 52,97 0,00 20,44 113,35 39,96 0,00 53,58 0,00 20,58 114,13 39,98 0,00 52,67 0,00 20,38 113,04 40,21 0,00 52,34 0,00 20,36 112,90 40,43 0,00 60,97 0,00 22,31 123,71 40,65 0,00 62,33 0,00 22,66 125,64 40,88 0,00 61,62 0,00 22,55 125,04 41,09 0,00 60,91 0,00 22,44 124,45 41,32 0,00 59,24 0,00 22,12 122,68 41,54 0,00 59,33 0,00 22,19 123,05 41,76 0,00 38,68 0,00 17,70 98,14 41,98 0,00 38,02 0,00 17,60 97,60 42,20 0,00 37,38 0,00 17,51 97,10 42,59 0,00 36,87 0,00 17,48 96,94 43,07 0,00 36,15 0,00 17,43 96,64 43,55 0,00 35,83 0,00 17,46 96,84 44,03 0,00 35,26 0,00 17,45 96,74 44,53 0,00 33,93 0,00 17,26 95,72 Yearly cost of household for waste (EUR) 115,35 117,60 115,64 115,79 116,70 130,68 130,81 130,85 122,34 122,18 125,70 125,20 127,31 127,36 128,48 142,19 145,85 146,61 147,38 146,74 148,66 119,75 120,28 120,86 121,87 122,71 124,20 125,31 125,23 Affordability for average net salary Affordability for minimal net salary 1,13% 2,20% 1,13% 2,21% 1,10% 2,14% 1,08% 2,11% 1,08% 2,10% 1,19% 2,31% 1,17% 2,28% 1,15% 2,25% 1,06% 2,07% 1,05% 2,04% 1,06% 2,06% 1,04% 2,03% 1,04% 2,03% 1,03% 2,00% 1,02% 1,99% 1,11% 2,17% 1,13% 2,19% 1,11% 2,17% 1,10% 2,15% 1,08% 2,11% 1,08% 2,10% 0,86% 1,67% 0,85% 1,65% 0,84% 1,64% 0,83% 1,62% 0,83% 1,61% 0,83% 1,61% 0,82% 1,60% 0,81% 1,57% OPERATIONAL COSTS PER YEAR OF OPERATION (WHICH ARE INCLUDED INTO GATE FEE) YEAR TOTAL QUANTITIES RECEIVED AT RWMC (t) municipal waste (t) non hazardous industrial waste (t) construction waste for daily cover (t) Total municipal waste and non hazardous industrial waste % of municipal waste % of non hazardous industrial waste 1. FIXED COST OF OPERATION OF RWMC 1. LABOUR COST for RWMC cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 2. LANDFILL MONITORING (YEARLY) cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 4. ADDITIONAL COSTS cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 5. COST OF YEARLY MAINTENANCE cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 6. COST OF OPERATION OF EKOPLUS cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 2. VARIABLE COSTS OF OPERATION OF RWMC 1. FUEL cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 2. WATER SUPPLY cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 3. Electricity (kWh) cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 4. WASTE WATER TREATMENT cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 5. DAILY LANDFILL COVER cost covered by construction waste for daily cover 6. COST FOR EL.ENERGY PRODUCTION AFTER YEAR 2016 cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee 7. COST FOR TORCH TILL YEAR 2015 cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee Cost per t 0,870121752 0,008715246 0,147007438 0,497663348 10,12691106 3. OPERATIONAL COSTS FOR MBT cost covered by municipal waste gate fee 4. OPERATIONAL COST FOR TRANSPORT FROM TRANSFER STATION TO RWMC TS DELNICE TS NOVI VINODOLSKI TS RAB TS KRK TS CRES cost covered by municipal waste gate fee 5. CONTINGENCIES 10% cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee cost covered by construction waste for daily cover cost covered by municipal waste gate fee cost covered by municipal non hazardous industrial waste gate fee cost covered by construction waste for daily cover 2013 160.441 2014 161.517 2015 161.320 2016 161.652 2017 161.975 2018 162.290 2019 162.596 2020 162.878 2021 163.447 2022 164.012 2023 164.575 2024 165.135 2025 165.696 2026 166.783 2027 167.877 2028 168.981 2029 170.093 2030 171.190 2031 172.303 2032 173.424 2033 174.553 2034 175.692 2035 176.826 2036 178.402 2037 180.208 2038 182.038 2039 183.892 2040 185.767 102.964 39.602 16.640 103.428 40.372 16.640 104.052 40.825 16.640 103.401 41.280 16.640 103.271 41.740 16.640 103.128 42.207 16.640 102.970 42.679 16.640 102.798 43.158 16.640 102.599 43.639 16.640 102.681 44.126 16.640 102.753 44.619 16.640 102.816 45.119 16.640 102.870 45.625 16.640 102.923 46.133 16.640 103.495 46.648 16.640 104.068 47.169 16.640 104.643 47.697 16.640 105.220 48.232 16.640 105.782 48.769 16.640 106.351 49.312 16.640 106.921 49.862 16.640 107.493 50.420 16.640 108.067 50.985 16.640 108.632 51.554 16.640 109.631 52.130 16.640 110.854 52.714 16.640 112.092 53.306 16.640 113.347 53.905 16.640 114.615 54.512 16.640 142.566 72,22% 27,78% 143.801 71,92% 28,08% 144.877 71,82% 28,18% 144.680 71,47% 28,53% 145.012 71,22% 28,78% 145.335 70,96% 29,04% 145.650 70,70% 29,30% 145.956 70,43% 29,57% 146.238 70,16% 29,84% 146.807 69,94% 30,06% 147.372 69,72% 30,28% 147.935 69,50% 30,50% 148.495 69,28% 30,72% 149.056 69,05% 30,95% 150.143 68,93% 31,07% 151.237 68,81% 31,19% 152.341 68,69% 31,31% 153.453 68,57% 31,43% 154.550 68,44% 31,56% 155.663 68,32% 31,68% 156.784 68,20% 31,80% 157.913 68,07% 31,93% 159.052 67,94% 32,06% 160.186 67,82% 32,18% 161.762 67,77% 32,23% 163.568 67,77% 32,23% 165.398 67,77% 32,23% 167.252 67,77% 32,23% 169.127 67,77% 32,23% 1.291.894 1.301.621 1.311.495 1.321.517 1.349.179 1.359.503 1.369.983 1.380.620 1.391.416 1.402.374 1.413.497 1.424.786 1.436.245 1.447.875 1.459.681 1.471.663 1.483.825 1.496.169 1.508.698 1.521.416 1.534.324 1.547.426 1.560.724 1.574.222 1.587.922 1.601.828 1.615.942 364.314 263.114 101.200 77.027 55.630 21.397 401.106 289.686 111.420 97.467 70.393 27.075 351.979 254.206 97.774 369.779 265.962 103.816 77.027 55.402 21.626 401.106 288.494 112.611 97.467 70.103 27.364 356.242 256.226 100.016 375.325 269.563 105.763 77.027 55.322 21.705 401.106 288.079 113.027 97.467 70.002 27.465 360.569 258.965 101.605 380.955 272.262 108.693 77.027 55.050 21.977 401.106 286.664 114.442 97.467 69.658 27.809 364.961 260.832 104.129 386.669 275.370 111.299 77.027 54.856 22.172 401.106 285.651 115.455 114.957 81.868 33.089 369.419 263.085 106.334 392.470 278.492 113.977 77.027 54.658 22.369 401.106 284.621 116.485 114.957 81.573 33.385 373.944 265.346 108.597 398.357 281.628 116.729 77.027 54.456 22.571 401.106 283.571 117.535 114.957 81.272 33.686 378.536 267.615 110.921 404.332 284.775 119.557 77.027 54.251 22.776 401.106 282.503 118.603 114.957 80.966 33.992 383.197 269.890 113.308 410.397 287.931 122.466 77.027 54.042 22.986 401.106 281.413 119.693 114.957 80.653 34.304 387.929 272.167 115.761 416.553 291.349 125.204 77.027 53.875 23.152 401.106 280.545 120.561 114.957 80.405 34.553 392.731 274.687 118.043 422.801 294.792 128.009 77.027 53.706 23.321 401.106 279.665 121.441 114.957 80.152 34.805 397.605 277.224 120.381 429.143 298.259 130.885 77.027 53.535 23.493 401.106 278.773 122.333 114.957 79.896 35.061 402.552 279.778 122.775 435.580 301.749 133.832 77.027 53.361 23.666 401.106 277.867 123.239 114.957 79.637 35.321 407.574 282.347 125.227 442.114 305.279 136.835 77.027 53.187 23.840 401.106 276.963 124.143 114.957 79.378 35.579 412.671 284.949 127.722 448.746 309.325 139.421 77.027 53.095 23.932 401.106 276.486 124.620 114.957 79.241 35.716 417.844 288.024 129.820 455.477 313.419 142.058 77.027 53.003 24.024 401.106 276.006 125.100 114.957 79.103 35.854 423.095 291.137 131.959 462.309 317.562 144.747 77.027 52.910 24.117 401.106 275.521 125.585 114.957 78.965 35.993 428.425 294.287 134.138 469.244 321.754 147.489 77.027 52.816 24.211 401.106 275.033 126.073 114.957 78.825 36.133 433.835 297.475 136.360 476.282 325.991 150.292 77.027 52.721 24.306 401.106 274.536 126.570 114.957 78.682 36.275 439.326 300.696 138.630 483.427 330.283 153.144 77.027 52.626 24.401 401.106 274.040 127.066 114.957 78.540 36.417 444.899 303.960 140.939 490.678 334.626 156.052 77.027 52.530 24.497 401.106 273.541 127.565 114.957 78.397 36.560 450.556 307.264 143.292 498.038 339.020 159.018 77.027 52.433 24.594 401.106 273.037 128.069 114.957 78.253 36.705 456.297 310.606 145.691 505.509 343.466 162.043 77.027 52.336 24.691 401.106 272.530 128.576 114.957 78.107 36.850 462.125 313.989 148.136 513.091 347.959 165.132 77.027 52.237 24.790 401.106 272.015 129.091 114.957 77.960 36.998 468.040 317.407 150.633 520.788 352.956 167.832 77.027 52.204 24.823 401.106 271.843 129.263 114.957 77.911 37.047 474.044 321.276 152.768 528.600 358.244 170.355 77.027 52.203 24.824 401.106 271.839 129.267 114.957 77.909 37.048 480.138 325.401 154.737 536.529 363.612 172.917 77.027 52.202 24.825 401.106 271.834 129.272 114.957 77.908 37.049 486.323 329.587 156.736 544.576 369.060 175.516 77.027 52.201 24.826 401.106 271.830 129.276 114.957 77.907 37.051 492.602 333.837 158.765 552.745 374.589 178.156 77.027 52.200 24.827 401.106 271.825 129.281 114.957 77.905 37.052 498.974 338.149 160.825 418.025 419.905 421.545 421.246 423.239 423.731 424.211 424.677 425.107 425.973 426.835 427.693 428.546 429.401 431.056 432.724 434.405 436.099 437.771 439.466 441.173 442.895 444.629 446.357 448.758 451.510 454.298 457.122 459.978 124.050 89.591 34.459 1.243 897 345 20.958 15.136 5.822 70.950 51.241 19.709 168.512 168.512 125.124 89.995 35.129 1.253 901 352 21.140 15.205 5.935 71.564 51.472 20.092 168.512 168.512 126.061 90.538 35.523 1.263 907 356 21.298 15.296 6.002 72.100 51.783 20.317 168.512 168.512 125.890 89.971 35.918 1.261 901 360 21.269 15.201 6.068 72.002 51.459 20.543 168.512 168.512 126.178 89.859 36.319 1.264 900 364 21.318 15.182 6.136 72.167 51.394 20.773 168.512 168.512 33.801 33.801 126.459 89.734 36.725 1.267 899 368 21.365 15.161 6.205 72.328 51.323 21.005 168.512 168.512 33.801 33.801 126.733 89.597 37.136 1.269 897 372 21.412 15.137 6.274 72.484 51.245 21.240 168.512 168.512 33.801 33.801 126.999 89.447 37.552 1.272 896 376 21.457 15.112 6.344 72.637 51.159 21.478 168.512 168.512 33.801 33.801 127.245 89.274 37.971 1.274 894 380 21.498 15.083 6.415 72.777 51.060 21.717 168.512 168.512 33.801 33.801 127.740 89.345 38.395 1.279 895 385 21.582 15.095 6.487 73.060 51.100 21.960 168.512 168.512 33.801 33.801 128.232 89.408 38.824 1.284 896 389 21.665 15.105 6.559 73.342 51.137 22.205 168.512 168.512 33.801 33.801 128.722 89.463 39.259 1.289 896 393 21.748 15.115 6.633 73.622 51.168 22.454 168.512 168.512 33.801 33.801 129.209 89.509 39.699 1.294 897 398 21.830 15.123 6.707 73.900 51.195 22.706 168.512 168.512 33.801 33.801 129.697 89.556 40.141 1.299 897 402 21.912 15.130 6.782 74.180 51.221 22.959 168.512 168.512 33.801 33.801 130.642 90.053 40.589 1.309 902 407 22.072 15.215 6.858 74.721 51.506 23.215 168.512 168.512 33.801 33.801 131.595 90.552 41.043 1.318 907 411 22.233 15.299 6.934 75.265 51.791 23.474 168.512 168.512 33.801 33.801 132.555 91.052 41.502 1.328 912 416 22.395 15.383 7.012 75.814 52.077 23.737 168.512 168.512 33.801 33.801 133.523 91.555 41.968 1.337 917 420 22.559 15.468 7.090 76.368 52.364 24.003 168.512 168.512 33.801 33.801 134.478 92.043 42.435 1.347 922 425 22.720 15.551 7.169 76.914 52.644 24.270 168.512 168.512 33.801 33.801 135.445 92.538 42.907 1.357 927 430 22.884 15.634 7.249 77.468 52.927 24.541 168.512 168.512 33.801 33.801 136.421 93.034 43.386 1.366 932 435 23.048 15.718 7.330 78.025 53.211 24.815 168.512 168.512 33.801 33.801 137.404 93.532 43.872 1.376 937 439 23.214 15.802 7.412 78.588 53.495 25.092 168.512 168.512 33.801 33.801 138.395 94.032 44.363 1.386 942 444 23.382 15.887 7.495 79.154 53.781 25.373 168.512 168.512 33.801 33.801 139.381 94.523 44.858 1.396 947 449 23.548 15.970 7.579 79.719 54.062 25.656 168.512 168.512 33.801 33.801 140.752 95.393 45.360 1.410 955 454 23.780 16.117 7.664 80.503 54.560 25.943 168.512 168.512 33.801 33.801 142.324 96.456 45.868 1.426 966 459 24.046 16.296 7.749 81.402 55.168 26.234 168.512 168.512 33.801 33.801 143.916 97.534 46.382 1.441 977 465 24.315 16.478 7.836 82.313 55.784 26.528 168.512 168.512 33.801 33.801 145.530 98.626 46.904 1.458 988 470 24.587 16.663 7.924 83.235 56.409 26.827 168.512 168.512 33.801 33.801 147.161 99.729 47.432 1.474 999 475 24.863 16.849 8.014 84.168 57.040 27.128 168.512 168.512 33.801 33.801 32.311,94 32.312 32.311,94 32.312 32.311,94 32.312 32.311,94 32.312 2.030.469 2.040.285 2.052.639 2.045.071 2.045.713 2.046.176 2.046.456 2.046.547 2.046.265 2.050.414 2.054.464 2.058.411 2.062.252 2.066.136 2.078.171 2.090.282 2.102.470 2.114.735 2.126.799 2.139.033 2.151.343 2.163.730 2.176.193 2.188.568 2.207.797 2.230.567 2.253.643 419.498 161.579 8.400 50.000 10.000 189.519 1.610.971 632.815 514.819 463.337 422.047 164.002 8.526 50.000 10.000 189.519 1.618.238 635.670 517.141 465.427 424.635 166.462 8.654 50.000 10.000 189.519 1.628.004 639.506 520.262 468.236 427.262 168.959 8.784 50.000 10.000 189.519 1.617.809 635.501 517.004 465.304 429.928 171.494 8.915 50.000 10.000 189.519 1.615.784 634.706 516.357 464.721 432.634 174.066 9.049 50.000 10.000 189.519 1.613.542 633.825 515.640 464.076 435.381 176.677 9.185 50.000 10.000 189.519 1.611.075 632.856 514.852 463.367 438.169 179.327 9.323 50.000 10.000 189.519 1.608.378 631.797 513.990 462.591 440.999 182.017 9.463 50.000 10.000 189.519 1.605.266 630.574 512.996 461.696 443.871 184.747 9.604 50.000 10.000 189.519 1.606.543 631.076 513.404 462.063 446.786 187.519 9.749 50.000 10.000 189.519 1.607.677 631.522 513.766 462.390 449.745 190.331 9.895 50.000 10.000 189.519 1.608.666 631.910 514.082 462.674 452.749 193.186 10.043 50.000 10.000 189.519 1.609.504 632.239 514.350 462.915 455.797 196.084 10.194 50.000 10.000 189.519 1.610.339 632.567 514.617 463.155 458.891 199.025 10.347 50.000 10.000 189.519 1.619.280 636.079 517.474 465.727 462.032 202.011 10.502 50.000 10.000 189.519 1.628.250 639.603 520.341 468.307 465.219 205.041 10.659 50.000 10.000 189.519 1.637.251 643.138 523.217 470.895 468.455 208.117 10.819 50.000 10.000 189.519 1.646.280 646.685 526.102 473.492 471.739 211.238 10.982 50.000 10.000 189.519 1.655.060 650.134 528.908 476.017 475.072 214.407 11.146 50.000 10.000 189.519 1.663.960 653.630 531.753 478.577 478.456 217.623 11.314 50.000 10.000 189.519 1.672.887 657.137 534.605 481.145 481.890 220.887 11.483 50.000 10.000 189.519 1.681.840 660.654 537.466 483.720 485.375 224.201 11.656 50.000 10.000 189.519 1.690.818 664.181 540.336 486.302 488.913 227.564 11.830 50.000 10.000 189.519 1.699.655 667.652 543.160 488.844 492.504 230.977 12.008 50.000 10.000 189.519 1.715.293 673.794 548.157 493.341 496.149 234.442 12.188 50.000 10.000 189.519 1.734.419 681.307 554.269 498.842 499.848 237.958 12.371 50.000 10.000 189.519 1.753.795 688.919 560.461 504.415 503.603 241.528 12.556 50.000 10.000 189.519 1.773.425 696.630 566.734 510.061 507.414 245.151 12.745 50.000 10.000 189.519 1.793.269 704.425 573.076 515.768 2.030.469 2.040.285 2.052.639 2.045.071 2.045.713 2.046.176 2.046.456 2.046.547 2.046.265 2.050.414 2.054.464 2.058.411 2.062.252 2.066.136 2.078.171 2.090.282 2.102.470 2.114.735 2.126.799 2.139.033 2.151.343 2.163.730 2.176.193 2.188.568 2.207.797 2.230.567 2.253.643 2.277.028 2.300.683 322.447 325.497 325.743 324.388 323.982 323.532 323.038 322.497 321.873 322.129 322.356 322.554 322.723 322.890 324.683 326.481 328.286 330.097 331.857 333.642 335.432 337.227 339.027 340.799 343.934 347.769 351.654 355.590 359.569 35.133 28.714 153.638 33.103 71.859 35.465 28.986 155.091 33.417 72.538 35.492 29.008 155.208 33.442 72.593 35.345 28.887 154.562 33.303 72.291 35.300 28.851 154.369 33.261 72.201 35.251 28.811 154.155 33.215 72.101 35.197 28.767 153.919 33.164 71.990 35.139 28.718 153.661 33.109 71.870 35.071 28.663 153.364 33.045 71.731 35.098 28.686 153.486 33.071 71.788 35.123 28.706 153.594 33.094 71.838 35.145 28.724 153.689 33.114 71.883 35.163 28.739 153.769 33.132 71.920 35.181 28.753 153.849 33.149 71.957 35.377 28.913 154.703 33.333 72.357 35.573 29.073 155.560 33.518 72.758 35.769 29.234 156.420 33.703 73.160 35.967 29.395 157.283 33.889 73.563 36.158 29.552 158.121 34.070 73.956 36.353 29.711 158.972 34.253 74.353 36.548 29.870 159.825 34.436 74.752 36.743 30.030 160.680 34.621 75.152 36.940 30.190 161.538 34.806 75.554 37.133 30.348 162.382 34.988 75.948 37.474 30.627 163.876 35.309 76.647 37.892 30.969 165.703 35.703 77.502 38.315 31.315 167.554 36.102 78.368 38.744 31.665 169.430 36.506 79.245 39.178 32.020 171.326 36.915 80.132 322.447 325.497 325.743 324.388 323.982 323.532 323.038 322.497 321.873 322.129 322.356 322.554 322.723 322.890 324.683 326.481 328.286 330.097 331.857 333.642 335.432 337.227 339.027 340.799 343.934 347.769 351.654 355.590 359.569 170.992 172.153 173.304 174.276 177.242 178.323 179.419 180.530 181.652 182.835 184.033 185.248 186.479 187.728 189.074 190.439 191.823 193.227 194.647 196.088 197.550 199.032 200.535 202.058 203.668 205.334 207.024 208.739 210.479 112.221 41.920 16.851 112.607 42.694 16.851 113.277 43.176 16.851 113.431 43.994 16.851 115.197 45.194 16.851 115.561 45.912 16.851 115.922 46.646 16.851 116.280 47.399 16.851 116.632 48.169 16.851 117.110 48.874 16.851 117.589 49.593 16.851 118.068 50.328 16.851 118.548 51.079 16.851 119.036 51.840 16.851 119.765 52.458 16.851 120.502 53.086 16.851 121.247 53.725 16.851 122.001 54.375 16.851 122.759 55.037 16.851 123.528 55.709 16.851 124.305 56.393 16.851 125.092 57.089 16.851 125.887 57.797 16.851 126.688 58.519 16.851 127.701 59.115 16.851 128.828 59.654 16.851 129.972 60.201 16.851 131.132 60.756 16.851 132.309 61.319 16.851 4.233.826 4.259.461 4.284.726 4.286.497 4.319.354 4.331.266 4.343.106 4.354.871 4.366.313 4.383.725 4.401.185 4.418.692 4.436.244 4.454.030 4.482.664 4.511.589 4.540.808 4.570.326 4.599.772 4.629.644 4.659.821 4.690.309 4.721.109 4.752.004 4.792.079 4.837.008 4.882.561 3.587.342 461.121 185.363 3.604.463 469.635 185.363 3.624.425 474.938 185.363 3.617.200 483.934 185.363 3.636.857 497.135 185.363 3.640.875 505.028 185.363 3.644.634 513.110 185.363 3.648.123 521.385 185.363 3.651.086 529.864 185.363 3.660.750 537.613 185.363 3.670.295 545.528 185.363 3.679.716 553.613 185.363 3.689.007 561.874 185.363 3.698.424 570.243 185.363 3.720.266 577.035 185.363 3.742.282 583.943 185.363 3.764.474 590.972 185.363 3.786.840 598.123 185.363 3.809.000 605.409 185.363 3.831.478 612.803 185.363 3.854.133 620.326 185.363 3.876.965 627.981 185.363 3.899.976 635.771 185.363 3.922.935 643.705 185.363 3.956.446 650.269 185.363 3.995.448 656.197 185.363 4.034.987 662.211 185.363 0 1. Fixed costs Staff Additional staff costs Analyses Other operative costs Guaranties, insurance etc 2. Variable costs Transport cost of SRF to cementary plant El. Energy Maintenance, spare parts 1+2+3+4+5 Total operation cost of RWMC 2012 159.206 131.447.259 1.630.268 1.644.809 2.277.028 2.300.683 4.928.748 4.975.519 4.075.070 668.314 185.363 4.115.647 674.509 185.363 REPAYMENT OF LOANS AND INTEREST source of investment loan for MBO LOAN 1 LOAN 2 TOTAL LOANS Repayment of interests loan for MBO LOAN 1 LOAN 2 Loan rebursement loan for MBO LOAN 1 LOAN 2 LOAN TO BE PAID 2009 2010 2011 0 2.440.900 16.511.000 0 2.440.900 16.511.000 0 0 0 0 0 0 0 0 0 4.000.000 0 0 0 0 8.500.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.310.699 1.310.699 1.310.699 1.310.699 1.051.992 1.051.992 978.480 978.480 900.375 900.375 817.390 817.390 729.218 729.218 635.536 635.536 536.001 536.001 430.245 430.245 555.212 317.881 237.331 422.798 198.495 224.304 282.110 71.648 210.462 195.755 0 195.755 180.129 667.856 622.533 574.377 523.212 468.850 402.111 353.804 289.416 227.869 182.909 116.059 180.129 2.118.957 1.910.481 208.476 2.251.370 2.029.867 221.503 2.392.058 2.156.713 235.345 250.052 0 250.052 265.677 163.527 504.329 725.290 145.888 476.645 770.614 127.146 447.232 818.769 107.233 415.980 869.934 86.075 382.775 924.297 54.616 347.495 916.734 43.793 310.011 1.039.343 19.232 270.185 1.178.032 0 227.869 719.471 0 182.909 764.430 0 116.059 673.391 282.280 443.011 299.919 470.694 318.661 500.108 338.574 531.360 359.732 564.565 316.890 599.844 402.014 637.329 500.876 677.155 0 719.471 0 764.430 10.593.657 9.823.043 9.004.273 8.134.339 7.210.043 6.293.308 5.253.966 4.075.934 3.356.464 2.592.033 0 0 0 18.951.900 2012 2013 2014 2015 2016 2017 2018 2019 2020 0 0 18.951.900 1.107.182 1.107.182 17.844.718 1.176.370 1.176.370 16.668.348 1.249.881 1.249.881 15.418.467 1.327.986 1.327.986 14.090.480 2021 2022 2023 2024 2025 4.000.000 1.410.972 1.410.972 12.679.508 1.499.144 1.499.144 11.180.364 1.592.825 1.592.825 9.587.539 1.692.361 1.692.361 7.895.178 1.798.117 1.798.117 10.097.061 2026 2027 2028 2029 2030 8.500.000 7.978.105 5.726.734 3.334.676 3.084.624 265.677 11.318.947 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 0 0 0 0 93.060 40.867 0 0 0 93.060 854.280 0 40.867 1.064.362 0 0 0 0 0 673.391 854.280 1.064.362 0 1.918.642 1.064.362 0 0 0 DEPRECIATION COSTS Description STAGE 1 (IPA INVESTMENTS) Technical assistance Publicity Supervision Construction of the working area and its facilities Construction of landfill area - Cell 1A Construction of landfill area: Cell 1B and 1C Landfill gas treatment facilities Landfill Equipment Waste management transport equipment Contingencies (10% on works) STAGE 2 (MBT) Construction of MBT Contingencies (10% on works) STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) Construction Contingencies (10% on works) Investment value 27.110.599 340.000 350.000 1.125.000 7.176.735 5.089.690 7.913.210 130.000 1.175.000 1.780.000 2.030.964 18.951.900 17.229.000 1.722.900 38.135.729 34.788.033 3.347.696 TOTAL ASSETS Stage 1 Construction work Equipment Others 2010 2011 11.475.087 170.000 175.000 562.500 3.783.822 2.200.000 3.623.075 0 0 0 960.690 2.440.900 2.219.000 221.900 0 0 0 2012 15.635.512 170.000 175.000 562.500 3.392.913 2.889.690 4.290.135 130.000 1.175.000 1.780.000 1.070.274 16.511.000 15.010.000 1.501.000 0 0 0 2018 2019 2020 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 0 0 1.756.170 1.602.120 154.050 2021 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 0 0 8.646.923 7.888.421 758.502 2022 2023 2024 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 0 0 1.756.170 1.602.120 154.050 2025 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2026 2027 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 0 0 3.038.824 2.772.260 266.564 2028 2029 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 0 0 1.474.571 1.345.223 129.348 2030 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2031 2032 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 0 0 8.646.923 7.888.421 758.502 2033 2034 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 0 0 1.474.571 1.345.223 129.348 2035 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2036 2037 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 0 0 3.038.824 2.772.260 266.564 2038 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2039 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.474.571 1.345.223 129.348 2040 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.995.318 3.358.292 0 1.756.170 0 8.646.923 0 1.756.170 0 0 3.038.824 0 1.474.571 0 0 8.646.923 0 1.474.571 0 0 3.038.824 2014 1,00% 217.741 440.188 81.675 2015 1,00% 217.741 440.188 81.675 2016 2,00% 435.482 440.188 81.675 2017 2,00% 435.482 440.188 81.675 2018 2,00% 435.482 440.188 81.675 2019 2,00% 435.482 440.188 81.675 2020 3,00% 653.223 2021 3,00% 653.223 2022 3,00% 653.223 2023 3,00% 653.223 2024 4,00% 870.964 2025 4,00% 870.964 2026 4,00% 870.964 2027 4,00% 870.964 2028 4,00% 870.964 2029 4,00% 870.964 2030 4,00% 870.964 2031 4,00% 870.964 2032 4,00% 870.964 2033 5,00% 1.088.705 2034 5,00% 1.088.705 2035 5,00% 1.088.705 2036 5,00% 1.088.705 2037 5,00% 1.088.705 2038 5,00% 1.088.705 2039 5,00% 1.088.705 2040 5,00% 1.088.705 81.675 81.675 81.675 81.675 81.675 81.675 81.675 81.675 81.675 81.675 81.675 81.675 81.675 81.675 18.150 82.290 1.062.500 100.031 82.290 1.062.500 100.031 82.290 1.062.500 100.031 82.290 1.062.500 100.031 164.580 1.062.500 100.031 164.580 1.062.500 100.031 164.580 1.062.500 100.031 164.580 1.062.500 100.031 246.870 246.870 246.870 246.870 329.160 329.160 329.160 329.160 329.160 329.160 329.160 329.160 329.160 411.450 411.450 411.450 411.450 411.450 411.450 411.450 100.031 100.031 100.031 100.031 100.031 100.031 100.031 100.031 100.031 100.031 100.031 100.031 100.031 100.031 22.229 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 1.588.989 3.873.444 3.873.444 3.873.444 2.670.787 2.670.787 2.670.787 2.670.787 2.970.818 2.970.818 2.970.818 2.970.818 2.970.818 2.970.818 2.970.818 2.970.818 2.970.818 3.270.849 3.129.523 3.089.144 3.089.144 4,17% 1.588.989 84.198.227 1.984.424 REPLACEMENT OF SHORT LIFE EQUIPMENT 2012 1.984.424 1.984.424 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 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 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 15.000 1.780.000 0 0 0 0 0 0 0 0 0 0 20.983.000 0 0 0 0 0 0 0 0 0 1.795.000 0 1.306.500 2013 2015 2.284.455 940.000 550.000 620.000 240.000 290.000 113.000 10.000 150.000 30.000 5.340.000 700.000 12.000.000 2012 2014 1.984.424 2021 470.000 275.000 310.000 120.000 0 56.500 0 75.000 0 0 0 0 DEPRECIATION OF REPLACEMENT OF SHORT LIFE EQUIPMENT Compactor Bulldozer Loader truck WWTP equipment Weighbridge Pumps for leachate Wheel wash facility Wheel wash facility Truck Facility for el.energy MBT 2013 2014 2016 2015 2017 2016 2018 2017 2019 2018 2020 2019 2020 1.667 254.286 20.474.429 0 104.672.656 2021 1.667 254.286 2022 2023 2024 2025 2026 2027 2028 2029 2030 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 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 0 290.000 0 10.000 0 0 0 0 12.000.000 0 0 0 0 0 1.780.000 700.000 0 0 0 0 0 0 0 0 0 0 0 0 0 15.000 0 0 0 0 0 0 75.000 0 0 0 0 2031 470.000 275.000 310.000 120.000 0 56.500 0 0 0 0 0 0 0 0 0 0 12.300.000 2.480.000 0 15.000 75.000 1.231.500 2022 52.222 30.556 34.444 13.333 2023 52.222 30.556 34.444 13.333 2024 52.222 30.556 34.444 13.333 2025 52.222 30.556 34.444 13.333 2026 52.222 30.556 34.444 13.333 6.278 6.278 6.278 6.278 6.278 8.333 1.667 254.286 8.333 1.667 254.286 8.333 1.667 254.286 8.333 1.667 254.286 8.333 1.667 254.286 2027 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 2029 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 857.143 2028 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 254.286 53.846 857.143 2030 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 2032 2033 2034 2035 2036 0 1.474.571 2041 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 38.135.729 38.135.729 TOTAL INVESTMENT Assets per year: Property, plant and equipment 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3.358.292 3.063.705 294.587 2013 1,00% 217.741 440.188 81.675 Stage 4 Construction work Equipment Others TOTAL DEPRECIATION 2017 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.995.318 1.817.834 177.484 0 1.062.500 100.031 TOTAL DEPRECIATION SHORT LIFE EQUIPMENT 2016 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2012 1,00% 217.741 440.188 81.675 12,50% 4,50% TOTAL REPLACEMENT OF SHORT LIFE EQUIPMENT 2015 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 13.915.987 32.146.512 18.951.900 8.229.000 8.500.000 2.222.900 Compactor Bulldozer Loader truck WWTP equipment Weighbridge Pumps for leachate Wheel wash facility Wheel wash facility Truck Facility for el.energy MBT 2014 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 % of annual Investment costs depreciation depreciation 100,00% 27.110.599 3,50% 762.093 21.774.099 12,50% 440.188 3.521.500 4,50% 81.675 1.815.000 Stage 2 Construction work Equipment Others DEPRECIATION OF INVESTMENT COST 2013 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.474.571 411.450 8.229.000 8.500.000 2.222.900 0 0 0 1.588.989 38.135.729 0 3.089.144 3.089.144 3.089.144 3.089.144 2037 2038 2039 2040 2041 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.780.000 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.780.000 0 0 0 0 0 2033 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 2034 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 2035 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 2037 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 2038 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 2040 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 53.846 857.143 2036 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 2039 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 2032 52.222 30.556 34.444 13.333 20.714 6.278 714 8.333 1.667 254.286 53.846 857.143 254.286 53.846 857.143 254.286 53.846 857.143 714 Residual value 0 0 0 0 0 0 20.714 Total depreciation 2041 21.774.099 3.521.500 1.815.000 0 0 0 2031 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.474.571 1.345.223 129.348 0 0 0 0 0 0 0 0 0 0 255.952 255.952 401.119 401.119 401.119 401.119 401.119 1.025.405 1.333.537 1.331.870 1.333.537 1.188.370 1.333.537 1.333.537 1.333.537 1.079.251 1.333.537 1.333.537 1.333.537 1.331.870 1.331.870 0 0 1.984.424 1.984.424 1.984.424 1.984.424 2.284.455 3.873.444 3.873.444 3.873.444 2.926.740 2.926.740 3.071.906 3.071.906 3.371.937 3.371.937 3.371.937 3.996.223 4.304.355 4.302.688 4.304.355 4.159.188 4.304.355 4.604.386 4.463.059 4.168.395 4.422.680 4.422.680 4.422.680 4.421.014 4.421.014 13.915.987 32.146.512 0 0 0 0 1.995.318 3.358.292 0 3.551.170 0 9.953.423 0 1.756.170 0 0 15.338.824 2.480.000 1.474.571 15.000 75.000 9.878.423 0 1.474.571 0 1.780.000 3.038.824 0 1.474.571 0 1.474.571 46.062.499 44.078.075 42.093.651 40.109.227 38.124.803 37.835.665 37.320.513 33.447.070 33.124.796 30.198.056 37.224.740 34.152.834 32.837.097 29.465.160 26.093.223 38.060.110 36.543.887 33.714.103 29.426.415 25.197.061 30.916.295 26.611.941 23.482.126 19.019.067 16.630.672 15.246.816 10.824.136 7.876.027 3.455.014 508.571 Total depreciation Residual value 940.000 0 550.000 0 620.000 0 240.000 0 290.000 0 113.000 0 10.000 0 150.000 0 30.000 0 4.831.429 508.571 700.000 0 12.000.000 0 2041 0 20.474.429 0 508.571 508.571 INVESTMENT COST FOR REPLACEMENT OF SHORT LIFE EQUIPMENT Compactor Bulldozer Loader truck WWTP equipment Weighbridge Pumps for leachate Wheel wash facility Wheel wash facility Truck Facility for el.energy MBT TOTAL REPLACEMENT OF SHORT LIFE EQUIPMENT TOTAL 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 940.000 550.000 620.000 240.000 290.000 113.000 10.000 150.000 30.000 15.000 5.340.000 1.780.000 700.000 12.000.000 20.983.000 0 0 0 0 0 0 0 0 0 0 1.795.000 2021 2022 2023 2024 2025 470.000 275.000 310.000 120.000 2026 2027 2028 2029 2030 2031 2032 2033 2034 470.000 275.000 310.000 120.000 2035 2036 2037 2038 2039 2040 2041 290.000 56.500 56.500 10.000 75.000 0 1.306.500 75.000 15.000 1.780.000 700.000 1.780.000 12.000.000 0 0 0 0 12.300.000 2.480.000 0 15.000 75.000 1.231.500 0 0 0 1.780.000 0 0 0 0 0 0 1. PROFIT AND LOSS ACCOUNT Year Revenues from operation revenues from treatment of waste municipal waste non hazardous industrial waste construction waste for daily cover Revenues from electricity Revenues from selling metal Other revenues - annuity Total revenues from operation 2012 7.605.976 7.033.008 5.813.888 1.033.757 185.363 0 572.968 1.954.474 9.560.450 2013 7.631.611 7.050.122 5.816.367 1.048.393 185.363 0 581.489 1.958.571 9.590.181 2014 7.398.169 6.802.024 5.560.828 1.055.833 185.363 0 596.145 1.886.240 9.284.409 2015 7.326.428 6.726.328 5.468.866 1.072.100 185.363 0 600.100 1.864.588 9.191.016 2016 2017 2018 2019 7.581.211 9.099.126 9.022.795 8.940.878 6.808.917 8.323.361 8.243.546 8.158.132 5.446.689 6.485.711 6.387.481 6.283.271 1.176.866 1.652.287 1.670.702 1.689.498 185.363 185.363 185.363 185.363 168.736 168.736 168.736 168.736 603.559 607.030 610.513 614.010 1.888.760 2.329.978 2.306.876 2.282.156 9.469.972 11.429.105 11.329.671 11.223.034 2020 7.906.080 7.119.826 5.508.250 1.426.213 185.363 168.736 617.518 1.979.928 9.886.008 2021 2022 7.817.737 8.105.331 7.028.012 7.263.914 5.402.192 5.579.638 1.440.457 1.498.913 185.363 185.363 168.736 216.946 620.989 624.471 1.953.112 2.021.753 9.770.849 10.127.083 2023 2024 2025 2026 2027 2028 7.990.424 8.167.319 8.098.749 8.111.757 9.252.695 9.544.723 7.145.513 7.318.904 7.243.964 7.250.589 8.385.068 8.670.561 5.446.143 5.511.975 5.420.900 5.416.632 6.345.361 6.522.432 1.514.008 1.621.566 1.637.702 1.648.594 1.854.344 1.962.766 185.363 185.363 185.363 185.363 185.363 185.363 216.946 216.946 216.946 216.946 216.946 216.946 627.964 631.469 637.839 644.223 650.681 657.216 1.987.211 2.037.662 2.015.787 2.017.194 2.347.092 2.429.717 9.977.634 10.204.981 10.114.537 10.128.952 11.599.787 11.974.440 2029 9.524.418 8.643.645 6.483.557 1.974.725 185.363 216.946 663.828 2.421.350 11.945.768 2030 9.504.366 8.616.903 6.443.577 1.987.963 185.363 216.946 670.518 2.413.049 11.917.415 2031 9.334.709 8.440.550 6.300.402 1.954.785 185.363 216.946 677.213 2.361.165 11.695.874 2032 9.443.314 8.542.381 6.343.265 2.013.753 185.363 216.946 683.987 2.390.303 11.833.617 2033 6.271.140 5.363.352 4.158.231 1.019.758 185.363 216.946 690.842 1.463.877 7.735.016 2034 6.237.552 5.322.828 4.108.365 1.029.100 185.363 216.946 697.779 1.451.549 7.689.102 2035 6.206.900 5.285.156 4.061.184 1.038.609 185.363 216.946 704.798 1.440.061 7.646.961 2036 6.202.015 5.273.212 4.042.151 1.045.698 185.363 216.946 711.858 1.435.669 7.637.684 2037 6.180.094 5.244.146 4.007.144 1.051.639 185.363 216.946 719.001 1.426.087 7.606.181 2038 6.202.648 5.259.471 4.016.441 1.057.667 185.363 216.946 726.231 1.429.419 7.632.067 2039 6.196.642 5.246.149 3.997.002 1.063.784 185.363 216.946 733.547 1.424.392 7.621.034 2040 6.054.535 5.096.637 3.888.985 1.022.289 185.363 216.946 740.952 1.379.687 7.434.223 2041 0 0 0 0 0 0 0 0 0 Cost of material, services Cost of labour Depreciation Other operational costs OPERATIONAL REVENUES OPERATIONAL COSTS OPERATING PROFIT 3.244.342 818.493 1.984.424 170.992 9.560.450 6.218.250 3.342.200 3.256.539 830.770 1.984.424 172.153 9.590.181 6.243.885 3.346.296 3.268.191 843.231 1.984.424 173.304 9.284.409 6.269.150 3.015.258 3.256.341 855.880 1.984.424 174.276 9.191.016 6.270.921 2.920.095 3.273.394 3.271.194 3.268.712 3.265.941 868.718 881.749 894.975 908.400 2.284.455 3.873.444 3.873.444 3.873.444 177.242 178.323 179.419 180.530 9.469.972 11.429.105 11.329.671 11.223.034 6.603.809 8.204.710 8.216.550 8.228.314 2.866.163 3.224.395 3.113.121 2.994.720 3.262.635 922.026 2.926.740 181.652 9.886.008 7.293.053 2.592.956 3.265.034 3.267.258 935.856 949.894 2.926.740 3.071.906 182.835 184.033 9.770.849 10.127.083 7.310.465 7.473.092 2.460.384 2.653.992 3.269.302 3.271.161 3.273.019 3.285.407 3.297.845 3.310.330 964.142 978.605 993.284 1.008.183 1.023.306 1.038.655 3.071.906 3.371.937 3.371.937 3.371.937 3.996.223 4.304.355 185.248 186.479 187.728 189.074 190.439 191.823 9.977.634 10.204.981 10.114.537 10.128.952 11.599.787 11.974.440 7.490.598 7.808.181 7.825.967 7.854.601 8.507.812 8.845.163 2.487.036 2.396.800 2.288.569 2.274.351 3.091.975 3.129.277 3.322.864 1.054.235 4.302.688 193.227 11.945.768 8.873.014 3.072.754 3.335.077 1.070.049 4.304.355 194.647 11.917.415 8.904.127 3.013.288 3.347.456 1.086.099 4.159.188 196.088 11.695.874 8.788.832 2.907.043 3.359.881 1.102.391 4.304.355 197.550 11.833.617 8.964.176 2.869.441 3.372.350 1.118.927 4.604.386 199.032 7.735.016 9.294.695 -1.559.678 3.384.863 1.135.711 4.463.059 200.535 7.689.102 9.184.168 -1.495.067 3.397.200 1.152.746 4.168.395 202.058 7.646.961 8.920.398 -1.273.437 3.418.373 1.170.037 4.422.680 203.668 7.637.684 9.214.759 -1.577.075 3.444.086 1.187.588 4.422.680 205.334 7.606.181 9.259.688 -1.653.508 3.470.136 1.205.402 4.422.680 207.024 7.632.067 9.305.242 -1.673.174 3.496.526 1.223.483 4.421.014 208.739 7.621.034 9.349.761 -1.728.727 3.523.205 1.241.835 4.421.014 210.479 7.434.223 9.396.533 -1.962.310 0 0 FINANCIAL REVENUES FINANCIAL COSTS (interests) 1.310.699 1.310.699 1.051.992 978.480 900.375 817.390 729.218 635.536 536.001 430.245 555.212 422.798 282.110 195.755 180.129 667.856 622.533 574.377 523.212 468.850 402.111 353.804 289.416 227.869 182.909 116.059 93.060 40.867 0 0 Other financial revenue (grant) Other financial expenses 27.110.599 1.954.474 1.958.571 1.886.240 1.864.588 1.888.760 2.329.978 2.306.876 2.282.156 1.979.928 1.953.112 2.021.753 1.987.211 2.037.662 2.015.787 2.017.194 2.347.092 2.429.717 2.421.350 2.413.049 2.361.165 2.390.303 1.463.877 1.451.549 1.440.061 1.435.669 1.426.087 1.429.419 1.424.392 1.379.687 0 Profit before taxes Taxes Net profit for the period 27.187.626 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 77.027 15.405 61.622 -3.377.359 -3.236.032 -2.941.368 -3.195.653 -3.195.653 -3.195.653 -3.193.987 -3.341.998 0 -3.377.359 -3.236.032 -2.941.368 -3.195.653 -3.195.653 -3.195.653 -3.193.987 -3.341.998 0 Year ASSETS 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 46.562.908 45.519.911 44.407.689 43.219.607 41.956.528 40.608.368 39.172.030 37.642.003 36.012.408 38.277.654 36.222.065 34.034.067 31.705.386 31.518.734 39.817.542 39.156.765 38.450.695 2029 37.696.499 2030 36.891.131 2031 36.031.443 2032 35.179.348 2033 30.765.696 2034 26.354.712 2035 22.696.964 2036 18.740.888 2037 14.876.336 2038 10.830.958 2039 6.577.228 2040 4.714.479 2041 2.742.356 Non-current (long-term) assets Intangible assets Property, plant and equipment Available-for-sale financial assets Financial receivables Operating receivables Deferred tax assets Current assets Financial receivables Inventories Operating receivables Cash and cash equivalents 44.078.075 42.093.651 40.109.227 38.124.803 37.835.665 37.320.513 33.447.070 33.124.796 30.198.056 37.224.740 34.152.834 32.837.097 29.465.160 26.093.223 38.060.110 36.543.887 33.714.103 29.426.415 25.197.061 30.916.295 26.611.941 23.482.126 19.019.067 16.630.672 15.246.816 10.824.136 7.876.027 3.455.014 508.571 508.571 44.078.075 42.093.651 40.109.227 38.124.803 37.835.665 37.320.513 33.447.070 33.124.796 30.198.056 37.224.740 34.152.834 32.837.097 29.465.160 26.093.223 38.060.110 36.543.887 33.714.103 29.426.415 25.197.061 30.916.295 26.611.941 23.482.126 19.019.067 16.630.672 15.246.816 10.824.136 7.876.027 3.455.014 508.571 508.571 LIABILITIES Equity Called-up capital Capital surplus Grant Retained earnings Net profit for the period Non-current liabilities Provisions for employee benefits Other provisions and long-term deferred revenue Long-term liabilities Financial liabilities Operating liabilities Deferred tax liabilities Short-term liabilities Operating and other liabilities Financial liabilities Corporate income tax liabilities Accrued costs and deferred revenue 27.187.626 0 0 2.BALANCE SHEET 2.484.834 3.426.261 4.298.463 5.094.804 4.120.863 3.287.855 5.724.961 4.517.207 5.814.351 1.052.914 2.069.231 1.196.970 2.240.225 5.425.511 1.757.432 2.612.879 4.736.592 8.270.084 11.694.070 5.115.148 8.567.408 7.283.570 7.335.645 6.066.291 3.494.071 4.052.200 2.954.931 3.122.215 4.205.908 2.233.784 703.301 1.781.533 705.012 2.721.248 680.202 3.618.260 672.633 4.422.171 680.892 3.439.971 832.336 2.455.519 824.355 4.900.606 815.813 3.701.394 711.983 5.102.369 702.801 350.113 726.391 1.342.840 714.551 482.418 731.890 1.508.335 724.396 4.701.115 725.059 1.032.373 838.507 1.774.372 867.056 3.869.535 864.364 7.405.719 861.690 10.832.380 844.055 4.271.093 854.238 7.713.170 536.335 6.747.235 532.283 6.803.362 528.516 5.537.776 527.321 2.966.750 524.415 3.527.786 525.947 2.428.984 524.615 2.597.600 509.664 3.696.244 0 2.233.784 46.562.908 45.519.911 44.407.689 43.219.607 41.956.528 40.608.368 39.172.030 37.642.003 36.012.408 38.277.654 36.222.065 34.034.067 31.705.386 31.518.734 39.817.542 39.156.765 38.450.695 27.187.626 27.249.247 27.310.869 27.372.490 27.434.112 27.495.734 27.557.355 27.618.977 27.680.599 27.742.220 27.803.842 27.865.463 27.927.085 27.988.707 28.050.328 28.111.950 28.173.572 37.696.499 28.235.193 36.891.131 28.296.815 36.031.443 28.358.436 35.179.348 28.420.058 30.765.696 25.042.699 26.354.712 21.806.667 22.696.964 18.865.300 18.740.888 15.669.646 14.876.336 12.473.993 10.830.958 9.278.340 6.577.228 6.084.353 4.714.479 2.742.356 2.742.356 2.742.356 0 28.173.572 61.622 0 0 28.235.193 61.622 0 0 28.296.815 61.622 0 0 28.358.436 61.622 0 0 28.420.058 -3.377.359 0 0 25.042.699 -3.236.032 0 0 21.806.667 -2.941.368 0 0 18.865.300 -3.195.653 0 0 15.669.646 -3.195.653 0 0 12.473.993 -3.195.653 0 0 9.278.340 -3.193.987 0 0 6.084.353 -3.341.998 0 2.742.356 0 0 9.823.043 9.823.043 9.004.273 9.004.273 8.134.339 8.134.339 7.210.043 7.210.043 6.293.308 6.293.308 5.253.966 5.253.966 4.075.934 4.075.934 3.356.464 3.356.464 2.592.033 2.592.033 1.918.642 1.918.642 1.064.362 1.064.362 0 0 0 0 0 454.081 454.081 457.033 457.033 459.977 459.977 462.964 462.964 465.982 465.982 469.031 469.031 472.111 472.111 475.200 475.200 479.208 479.208 483.701 483.701 488.256 488.256 492.875 492.875 1.972.123 497.552 0 0 0 27.187.626 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 27.187.626 27.249.247 27.310.869 27.372.490 27.434.112 27.495.734 27.557.355 27.618.977 27.680.599 27.742.220 27.803.842 27.865.463 27.927.085 27.988.707 28.050.328 28.111.950 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 61.622 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 18.951.900 17.844.718 16.668.348 15.418.467 14.090.480 12.679.508 11.180.364 18.951.900 17.844.718 16.668.348 15.418.467 14.090.480 12.679.508 11.180.364 423.383 423.383 425.946 425.946 428.473 428.473 428.650 428.650 431.935 431.935 433.127 433.127 434.311 434.311 9.587.539 9.587.539 435.487 435.487 7.895.178 10.097.061 7.895.178 10.097.061 436.631 436.631 438.373 438.373 7.978.105 7.978.105 5.726.734 5.726.734 3.334.676 3.334.676 440.119 440.119 441.869 441.869 443.624 443.624 3.084.624 11.318.947 10.593.657 3.084.624 11.318.947 10.593.657 445.403 445.403 448.266 448.266 451.159 451.159 1.474.571 1. WASTE FLOW YEAR 1 TOTAL QUANTITIES RECEIVED AT RWMC (t) 1a 1b 1c 2. PRESENT VALUE TOTAL 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 4.904.767 159.206 160.441 161.517 161.320 161.652 161.975 162.290 162.596 162.878 163.447 164.012 164.575 165.135 165.696 166.783 167.877 168.981 170.093 171.190 172.303 173.424 174.553 175.692 176.826 178.402 180.208 182.038 183.892 185.767 0 municipal waste (t) 3.063.868 102.964 103.428 104.052 103.401 103.271 103.128 102.970 102.798 102.599 102.681 102.753 102.816 102.870 102.923 103.495 104.068 104.643 105.220 105.782 106.351 106.921 107.493 108.067 108.632 109.631 110.854 112.092 113.347 114.615 0 non hazardous industrial waste (t) 1.358.339 39.602 40.372 40.825 41.280 41.740 42.207 42.679 43.158 43.639 44.126 44.619 45.119 45.625 46.133 46.648 47.169 47.697 48.232 48.769 49.312 49.862 50.420 50.985 51.554 52.130 52.714 53.306 53.905 54.512 0 482.560 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 16.640 0 2012 2013 2014 2015 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 construction waste for daily cover (t) till 2009 2009 PRESENT VALUE TOTAL YEAR I. INFLOWS 2. SOURCE OF FINANCING IPA EPEEF Loan LSU EKOPLUS - VAT REIBURSMENT REVENUES- operational receivables 2a revenues from treatment of waste 63.027.691 125.482.933 84.740.616 287.544.615 till 2009 2009 2010 2011 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 0 0 6.009.295 2.464.491 16.511.006 38.865.964 0 0 0 0 438.970 738.824 0 386.357 0 5.902.323 0 386.357 0 0 9.168.541 0 324.406 0 0 1.902.323 0 324.406 0 0 668.541 0 324.406 0 0 324.406 0 556.211 0 5.453.084 0 0 0 0 2.464.491 0 3.642.193 6.887.399 2.440.900 3.003.517 536.998 4.962.711 9.569.981 16.511.000 4.189.851 3.632.420 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 438.970 0 0 0 0 738.824 0 0 0 0 0 0 0 0 0 386.357 0 0 0 0 0 0 0 4.000.000 0 1.902.323 0 0 0 0 0 0 0 0 0 386.357 0 0 0 0 0 0 0 0 0 0 0 0 8.500.000 0 668.541 0 0 0 0 0 0 0 0 0 324.406 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.902.323 0 0 0 0 0 0 0 0 0 324.406 0 0 0 0 0 0 0 0 0 0 0 0 0 0 668.541 0 0 0 0 0 0 0 0 0 324.406 0 0 0 0 0 0 0 0 0 0 0 0 0 0 324.406 0 0 0 0 9.004.996 9.736.317 9.457.066 9.346.433 9.609.560 11.425.507 11.485.499 11.379.422 10.137.686 9.927.877 10.251.340 10.137.322 10.335.489 10.269.878 10.276.136 11.634.186 12.093.738 12.096.307 12.067.936 11.861.357 11.971.281 8.200.766 7.841.001 7.798.575 7.786.726 7.756.934 7.778.382 7.770.214 7.597.021 509.664 0 0 0 0 0 0 0 0 0 0 0 0 7.033.008 7.050.122 6.802.024 6.726.328 6.808.917 8.323.361 8.243.546 8.158.132 7.119.826 7.028.012 7.263.914 7.145.513 7.318.904 7.243.964 7.250.589 8.385.068 8.670.561 8.643.645 8.616.903 8.440.550 8.542.381 5.363.352 5.322.828 5.285.156 5.273.212 5.244.146 5.259.471 5.246.149 5.096.637 0 5.813.888 5.816.367 5.560.828 5.468.866 5.446.689 6.485.711 6.387.481 6.283.271 5.508.250 5.402.192 5.579.638 5.446.143 5.511.975 5.420.900 5.416.632 6.345.361 6.522.432 6.483.557 6.443.577 6.300.402 6.343.265 4.158.231 4.108.365 4.061.184 4.042.151 4.007.144 4.016.441 3.997.002 3.888.985 1.033.757 1.048.393 1.055.833 1.072.100 1.176.866 1.652.287 1.670.702 1.689.498 1.426.213 1.440.457 1.498.913 1.514.008 1.621.566 1.637.702 1.648.594 1.854.344 1.962.766 1.974.725 1.987.963 1.954.785 2.013.753 1.019.758 1.029.100 1.038.609 1.045.698 1.051.639 1.057.667 1.063.784 1.022.289 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 0 0 572.968 1.954.474 147.847 0 581.489 1.958.571 147.847 0 596.145 1.886.240 147.847 0 600.100 1.864.588 147.847 168.736 603.559 1.888.760 147.847 168.736 607.030 2.329.978 147.847 168.736 610.513 2.306.876 147.847 168.736 614.010 2.282.156 147.847 168.736 617.518 1.979.928 147.847 168.736 620.989 1.953.112 147.847 216.946 624.471 2.021.753 147.847 216.946 627.964 1.987.211 147.847 216.946 631.469 2.037.662 147.847 216.946 637.839 2.015.787 147.847 216.946 644.223 2.017.194 147.847 216.946 650.681 2.347.092 147.847 216.946 657.216 2.429.717 147.847 216.946 663.828 2.421.350 147.847 216.946 670.518 2.413.049 147.847 216.946 677.213 2.361.165 147.847 216.946 683.987 2.390.303 147.847 216.946 690.842 1.463.877 147.847 216.946 697.779 1.451.549 147.847 216.946 704.798 1.440.061 147.847 216.946 711.858 1.435.669 147.847 216.946 719.001 1.426.087 147.847 216.946 726.231 1.429.419 147.847 216.946 733.547 1.424.392 147.847 216.946 740.952 1.379.687 147.847 0 0 0 0 6.009.295 2.464.491 16.511.006 38.865.964 9.004.996 9.736.317 9.457.066 9.346.433 10.048.530 12.164.331 11.485.499 11.765.780 10.137.686 15.830.200 10.251.340 10.523.679 10.335.489 10.269.878 19.444.678 11.634.186 12.418.143 12.096.307 12.067.936 13.763.680 11.971.281 8.525.172 7.841.001 7.798.575 8.455.267 7.756.934 8.102.787 7.770.214 7.597.021 834.069 0 0 0 0 5.912.765 6.363.315 6.316.287 6.298.755 6.352.676 6.807.900 6.796.645 6.783.698 6.492.944 6.482.943 6.569.039 6.551.999 6.619.998 6.615.886 6.644.842 7.003.635 7.115.450 7.136.571 7.157.723 7.135.669 7.194.954 6.298.984 6.317.426 6.336.823 6.371.587 6.406.449 6.455.272 6.496.368 6.498.376 497.552 0 0 0 0 0 0 0 0 0 0 1.291.894 418.025 2.030.469 322.447 170.992 1.954.474 147.847 1.301.621 419.905 2.040.285 325.497 172.153 1.958.571 147.847 1.311.495 421.545 2.052.639 325.743 173.304 1.886.240 147.847 1.321.517 421.246 2.045.071 324.388 174.276 1.864.588 147.847 1.349.179 423.239 2.045.713 323.982 177.242 1.888.760 147.847 1.359.503 423.731 2.046.176 323.532 178.323 2.329.978 147.847 1.369.983 424.211 2.046.456 323.038 179.419 2.306.876 147.847 1.380.620 424.677 2.046.547 322.497 180.530 2.282.156 147.847 1.391.416 425.107 2.046.265 321.873 181.652 1.979.928 147.847 1.402.374 425.973 2.050.414 322.129 182.835 1.953.112 147.847 1.413.497 426.835 2.054.464 322.356 184.033 2.021.753 147.847 1.424.786 427.693 2.058.411 322.554 185.248 1.987.211 147.847 1.436.245 428.546 2.062.252 322.723 186.479 2.037.662 147.847 1.447.875 429.401 2.066.136 322.890 187.728 2.015.787 147.847 1.459.681 431.056 2.078.171 324.683 189.074 2.017.194 147.847 1.471.663 432.724 2.090.282 326.481 190.439 2.347.092 147.847 1.483.825 434.405 2.102.470 328.286 191.823 2.429.717 147.847 1.496.169 436.099 2.114.735 330.097 193.227 2.421.350 147.847 1.508.698 437.771 2.126.799 331.857 194.647 2.413.049 147.847 1.521.416 439.466 2.139.033 333.642 196.088 2.361.165 147.847 1.534.324 441.173 2.151.343 335.432 197.550 2.390.303 147.847 1.547.426 442.895 2.163.730 337.227 199.032 1.463.877 147.847 1.560.724 444.629 2.176.193 339.027 200.535 1.451.549 147.847 1.574.222 446.357 2.188.568 340.799 202.058 1.440.061 147.847 1.587.922 448.758 2.207.797 343.934 203.668 1.435.669 147.847 1.601.828 451.510 2.230.567 347.769 205.334 1.426.087 147.847 1.615.942 454.298 2.253.643 351.654 207.024 1.429.419 147.847 1.630.268 457.122 2.277.028 355.590 208.739 1.424.392 147.847 1.644.809 459.978 2.300.683 359.569 210.479 1.379.687 147.847 0 0 0 0 0 0 municipal waste non hazardous industrial waste construction waste for daily cover 2b 2c 2d 2e Revenues from electricity Revenues from selling metal Annuity Revenues from operation of TS I. INFLOWS TOTAL II. OUTFLOWS OPERATIONAL COSTS - operational liabilities 188.510.623 372.285.231 81.895.641 192.032.530 Fixed cost of operation of RWMC Variable cost of operation of RWMC Operational costs of MBT Operational cost of transport of waste from TS Other costs - contingencies Annuity Operational cost of TS 2. 2a INVESTMENT COSTS STAGE 0 (preliminary investments) 2b STAGE 1 (IPA INVESTMENTS) Technical assistance Publicity Supervision Project documentation and permits after application: main design, detail design, permissions, investigation works Construction of the working area and its facilities Construction of landfill area - Cell 1A 81.639.949 2.250.641 Construction of landfill area: Cell 1B and 1C Landfill gas treatment facilities Landfill Equipment Waste management transport equipment Contingencies (10% on works) 2b 2011 FINANCIAL SUSTAINABILITY (EUR) 1. 1. 2010 STAGE 2 (MBT) 2016 2041 0 0 131.359.345 6.009.295 2.464.491 16.511.006 38.865.964 0 0 0 0 2.434.287 4.097.116 0 3.937.527 0 11.855.746 0 2.142.527 0 0 16.007.365 2.480.000 1.798.977 15.000 75.000 11.780.746 0 1.798.977 0 1.780.000 3.707.365 0 1.798.977 0 0 1.798.977 8.042.004 27.110.599 340.000 350.000 1.125.000 5.678.830 2.363.173 0 0 0 0 0 11.475.087 170.000 175.000 562.500 0 15.635.512 170.000 175.000 562.500 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 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 0 7.176.735 5.089.690 0 0 0 0 3.783.822 2.200.000 0 3.392.913 2.889.690 7.913.210 130.000 1.175.000 1.780.000 2.030.964 0 0 0 0 0 3.623.075 0 0 0 960.690 2.440.900 2.219.000 221.900 1.686.903 1.533.548 153.355 0 0 0 908.117 4.290.135 130.000 1.175.000 1.780.000 1.070.274 16.511.000 15.010.000 1.501.000 2.530.354 2.300.322 230.032 0 0 0 4.189.098 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.995.318 1.817.834 177.484 438.970 3.358.292 3.063.705 294.587 738.824 0 0 0 0 1.756.170 1.602.120 154.050 386.357 0 0 0 0 8.646.923 7.888.421 758.502 1.902.323 0 0 0 0 1.756.170 1.602.120 154.050 386.357 0 0 0 0 0 0 0 0 3.038.824 2.772.260 266.564 668.541 0 0 0 0 1.474.571 1.345.223 129.348 324.406 0 0 0 0 0 0 0 0 8.646.923 7.888.421 758.502 1.902.323 0 0 0 0 1.474.571 1.345.223 129.348 324.406 0 0 0 0 0 0 0 0 3.038.824 2.772.260 266.564 668.541 0 0 0 0 1.474.571 1.345.223 129.348 324.406 0 0 0 0 0 0 0 0 1.474.571 1.345.223 129.348 324.406 18.951.900 Construction of MBT Contingencies (10% on works) 17.229.000 1.722.900 2c STAGE 3 (TRANSFER STATIONS all 5 of them) 4.217.257 2č Construction of TS Contingencies (10% on works) STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) Construction Contingencies (10% on works) 38.135.729 2d VAT 13.918.857 330.465 20.983.000 0 14.899.564 31.451.900 0 0 0 0 0 0 0 0 0 0 0 1.795.000 0 1.306.500 0 0 0 0 12.300.000 2.480.000 0 15.000 75.000 1.231.500 0 0 0 1.780.000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.310.699 0 1.310.699 1.107.182 15.405 1.051.992 1.176.370 15.405 978.480 1.249.881 15.405 900.375 1.327.986 15.405 817.390 1.410.972 15.405 729.218 1.499.144 15.405 635.536 1.592.825 15.405 536.001 1.692.361 15.405 430.245 1.798.117 15.405 555.212 2.118.957 15.405 422.798 2.251.370 15.405 282.110 2.392.058 15.405 195.755 250.052 15.405 180.129 265.677 15.405 667.856 725.290 15.405 622.533 770.614 15.405 574.377 818.769 15.405 523.212 869.934 15.405 468.850 924.297 15.405 402.111 916.734 15.405 353.804 1.039.343 0 289.416 1.178.032 0 227.869 719.471 0 182.909 764.430 0 116.059 673.391 0 93.060 854.280 0 40.867 1.064.362 0 0 0 0 0 0 185.960.707 370.051.447 9.064.162 11.026.292 6.498.376 2.296.529 2e 2f REPLACEMENT COST OF SHORT LIFE EQUIPMENT RESIDUAL VALUE 3 REPAYMENT OF INTEREST 4 LOAN REIMBURSEMENT 5 Taxes 5 OUTFLOWS TOTAL 3.833.870 383.387 8.327.069 0 7.956.899 14.317.792 0 0 0 101.317 6.009.295 2.464.491 16.511.006 38.865.964 7.223.464 8.796.601 8.560.054 8.542.522 11.030.730 13.148.783 9.040.412 12.964.992 8.736.711 20.582.456 9.258.613 11.384.101 9.309.572 7.077.098 23.113.419 10.892.187 10.322.980 8.560.123 8.641.275 20.324.967 8.529.204 9.491.107 7.784.873 7.195.899 9.201.589 7.601.598 III. NET CASH FLOW 0 0 0 0 1.781.533 939.716 897.012 803.911 -982.201 -984.452 2.445.087 -1.199.212 1.400.975 -4.752.256 992.727 -860.422 1.025.917 3.192.780 -3.668.742 741.999 2.095.164 3.536.184 3.426.661 -6.561.287 3.442.077 -965.935 56.128 -1.265.587 -2.571.025 561.035 -1.098.801 168.616 IV. CUMULATED TOTAL CASH FLOW 0 0 0 0 1.781.533 2.721.248 3.618.260 4.422.171 3.439.971 2.455.519 4.900.606 3.701.394 5.102.369 350.113 1.342.840 482.418 1.508.335 4.701.115 1.032.373 1.774.372 3.869.535 7.405.719 10.832.380 4.271.093 7.713.170 6.747.235 6.803.362 5.537.776 2.966.750 3.527.786 2.428.984 2.597.600 1.098.644 -1.462.460 3.696.244 2.233.784 3. FINANCIAL RETURN ON CAPITAL (EUR) PRESENT VALUE TOTAL YEAR I. 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 125.482.933 287.544.615 0 0 0 0 9.004.996 9.736.317 9.457.066 9.346.433 9.609.560 11.425.507 11.485.499 11.379.422 10.137.686 9.927.877 10.251.340 10.137.322 10.335.489 10.269.878 10.276.136 11.634.186 12.093.738 12.096.307 12.067.936 11.861.357 11.971.281 8.200.766 7.841.001 7.798.575 7.786.726 7.756.934 7.778.382 7.770.214 7.597.021 509.664 0 0 0 0 0 0 0 0 0 0 0 0 till 2009 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.033.008 7.050.122 6.802.024 6.726.328 6.808.917 8.323.361 8.243.546 8.158.132 7.119.826 7.028.012 7.263.914 7.145.513 7.318.904 7.243.964 7.250.589 8.385.068 8.670.561 8.643.645 8.616.903 8.440.550 8.542.381 5.363.352 5.322.828 5.285.156 5.273.212 5.244.146 5.259.471 5.246.149 5.096.637 0 5.813.888 5.816.367 5.560.828 5.468.866 5.446.689 6.485.711 6.387.481 6.283.271 5.508.250 5.402.192 5.579.638 5.446.143 5.511.975 5.420.900 5.416.632 6.345.361 6.522.432 6.483.557 6.443.577 6.300.402 6.343.265 4.158.231 4.108.365 4.061.184 4.042.151 4.007.144 4.016.441 3.997.002 3.888.985 0 1.033.757 1.048.393 1.055.833 1.072.100 1.176.866 1.652.287 1.670.702 1.689.498 1.426.213 1.440.457 1.498.913 1.514.008 1.621.566 1.637.702 1.648.594 1.854.344 1.962.766 1.974.725 1.987.963 1.954.785 2.013.753 1.019.758 1.029.100 1.038.609 1.045.698 1.051.639 1.057.667 1.063.784 1.022.289 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 0 0 0 0 0 0 0 0 0 0 0 0 125.057.721 285.310.831 0 0 0 0 9.004.996 9.736.317 9.457.066 9.346.433 9.609.560 11.425.507 11.485.499 11.379.422 10.137.686 9.927.877 10.251.340 10.137.322 10.335.489 10.269.878 10.276.136 11.634.186 12.093.738 12.096.307 12.067.936 11.861.357 11.971.281 8.200.766 7.841.001 7.798.575 7.786.726 7.756.934 7.778.382 7.770.214 7.597.021 -1.724.120 INFLOWS 1 REVENUES- operational receivables revenues from treatment of waste municipal waste non hazardous industrial waste construction waste for daily cover Revenues from electricity Revenues from selling metal Annuity Revenues from operation of TS 2 RESIDUAL VALUE INFLOWS TOTAL OUTFLOWS 1 OPERATIONAL COSTS - operational liabilities Fixed cost of operation of RWMC Variable cost of operation of RWMC Operational costs of MBT Operational cost of transport of waste from TS Other costs - contingencies Annuity Operational cost of TS 2 3 4 5 REPAYMENT OF INTEREST LOAN REIMBURSEMENT EPEEF LSU/COUNTY OUTFLOWS TOTAL NET CASH FLOW Discounted Rate FNPV (K) FRR (K) 0 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 0 0 0 572.968 1.954.474 147.847 0 581.489 1.958.571 147.847 0 596.145 1.886.240 147.847 0 600.100 1.864.588 147.847 168.736 603.559 1.888.760 147.847 168.736 607.030 2.329.978 147.847 168.736 610.513 2.306.876 147.847 168.736 614.010 2.282.156 147.847 168.736 617.518 1.979.928 147.847 168.736 620.989 1.953.112 147.847 216.946 624.471 2.021.753 147.847 216.946 627.964 1.987.211 147.847 216.946 631.469 2.037.662 147.847 216.946 637.839 2.015.787 147.847 216.946 644.223 2.017.194 147.847 216.946 650.681 2.347.092 147.847 216.946 657.216 2.429.717 147.847 216.946 663.828 2.421.350 147.847 216.946 670.518 2.413.049 147.847 216.946 677.213 2.361.165 147.847 216.946 683.987 2.390.303 147.847 216.946 690.842 1.463.877 147.847 216.946 697.779 1.451.549 147.847 216.946 704.798 1.440.061 147.847 216.946 711.858 1.435.669 147.847 216.946 719.001 1.426.087 147.847 216.946 726.231 1.429.419 147.847 216.946 733.547 1.424.392 147.847 216.946 740.952 1.379.687 147.847 0 -2.233.784 0 81.895.641 0 192.032.530 0 0 0 0 0 0 0 0 0 5.912.765 0 6.363.315 0 6.316.287 0 6.298.755 0 6.352.676 0 6.807.900 0 6.796.645 0 6.783.698 0 6.492.944 0 6.482.943 0 6.569.039 0 6.551.999 0 6.619.998 0 6.615.886 0 6.644.842 0 7.003.635 0 7.115.450 0 7.136.571 0 7.157.723 0 7.135.669 0 7.194.954 0 6.298.984 0 6.317.426 0 6.336.823 0 6.371.587 0 6.406.449 0 6.455.272 0 6.496.368 0 6.498.376 0 497.552 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 0 1.291.894 418.025 2.030.469 322.447 170.992 1.954.474 147.847 1.301.621 419.905 2.040.285 325.497 172.153 1.958.571 147.847 1.311.495 421.545 2.052.639 325.743 173.304 1.886.240 147.847 1.321.517 421.246 2.045.071 324.388 174.276 1.864.588 147.847 1.349.179 423.239 2.045.713 323.982 177.242 1.888.760 147.847 1.359.503 423.731 2.046.176 323.532 178.323 2.329.978 147.847 1.369.983 424.211 2.046.456 323.038 179.419 2.306.876 147.847 1.380.620 424.677 2.046.547 322.497 180.530 2.282.156 147.847 1.391.416 425.107 2.046.265 321.873 181.652 1.979.928 147.847 1.402.374 425.973 2.050.414 322.129 182.835 1.953.112 147.847 1.413.497 426.835 2.054.464 322.356 184.033 2.021.753 147.847 1.424.786 427.693 2.058.411 322.554 185.248 1.987.211 147.847 1.436.245 428.546 2.062.252 322.723 186.479 2.037.662 147.847 1.447.875 429.401 2.066.136 322.890 187.728 2.015.787 147.847 1.459.681 431.056 2.078.171 324.683 189.074 2.017.194 147.847 1.471.663 432.724 2.090.282 326.481 190.439 2.347.092 147.847 1.483.825 434.405 2.102.470 328.286 191.823 2.429.717 147.847 1.496.169 436.099 2.114.735 330.097 193.227 2.421.350 147.847 1.508.698 437.771 2.126.799 331.857 194.647 2.413.049 147.847 1.521.416 439.466 2.139.033 333.642 196.088 2.361.165 147.847 1.534.324 441.173 2.151.343 335.432 197.550 2.390.303 147.847 1.547.426 442.895 2.163.730 337.227 199.032 1.463.877 147.847 1.560.724 444.629 2.176.193 339.027 200.535 1.451.549 147.847 1.574.222 446.357 2.188.568 340.799 202.058 1.440.061 147.847 1.587.922 448.758 2.207.797 343.934 203.668 1.435.669 147.847 1.601.828 451.510 2.230.567 347.769 205.334 1.426.087 147.847 1.615.942 454.298 2.253.643 351.654 207.024 1.429.419 147.847 1.630.268 457.122 2.277.028 355.590 208.739 1.424.392 147.847 1.644.809 459.978 2.300.683 359.569 210.479 1.379.687 147.847 0 0 0 0 0 0 0 7.956.899 14.317.792 14.352.566 13.470.331 14.899.564 31.451.900 17.013.591 15.110.942 0 0 556.211 5.453.084 0 0 0 2.464.491 0 0 6.887.399 3.003.517 0 0 9.569.981 4.189.851 1.310.699 0 0 0 1.310.699 1.107.182 0 0 1.051.992 1.176.370 0 0 978.480 1.249.881 0 0 900.375 1.327.986 0 0 817.390 1.410.972 0 0 729.218 1.499.144 0 0 635.536 1.592.825 0 0 536.001 1.692.361 0 0 430.245 1.798.117 0 0 555.212 2.118.957 0 0 422.798 2.251.370 0 0 282.110 2.392.058 0 0 195.755 250.052 0 0 180.129 265.677 0 0 667.856 725.290 0 0 622.533 770.614 0 0 574.377 818.769 0 0 523.212 869.934 0 0 468.850 924.297 0 0 402.111 916.734 0 0 353.804 1.039.343 0 0 289.416 1.178.032 0 0 227.869 719.471 0 0 182.909 764.430 0 0 116.059 673.391 0 0 93.060 854.280 0 0 40.867 1.064.362 0 0 0 0 0 0 0 0 0 0 131.993.230 270.508.528 6.009.295 2.464.491 9.890.916 13.759.832 7.223.464 8.781.196 8.544.648 8.527.116 8.581.037 9.036.262 9.025.007 9.012.059 8.721.305 8.711.305 9.243.208 9.226.168 9.294.167 7.061.693 7.090.649 8.396.781 8.508.597 8.529.718 8.550.870 8.528.816 8.513.799 7.692.130 7.784.873 7.284.162 7.318.927 7.195.899 7.402.612 7.601.598 6.498.376 497.552 -6.935.509 14.802.303 -6.009.295 -2.464.491 -9.890.916 -13.759.832 1.781.533 955.121 912.417 819.316 1.028.522 2.389.245 2.460.492 2.367.363 1.416.380 1.216.573 1.008.132 911.154 1.041.322 3.208.185 3.185.488 3.237.404 3.585.141 3.566.589 3.517.066 3.332.541 3.457.482 508.636 56.128 514.413 467.799 561.035 375.770 168.616 5% -6.935.509 2,74% 1.098.644 -2.221.672 4. FINANCIAL RETURN ON INVESTMENT (EUR) PRESENT VALUE TOTAL YEAR I. INFLOWS 2. REVENUES- operational receivables 2a revenues from treatment of waste OUTFLOWS 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 0 0 9.004.996 9.736.317 9.457.066 9.346.433 9.609.560 11.425.507 11.485.499 11.379.422 10.137.686 9.927.877 10.251.340 10.137.322 10.335.489 10.269.878 10.276.136 11.634.186 12.093.738 12.096.307 12.067.936 11.861.357 11.971.281 8.200.766 7.841.001 7.798.575 7.786.726 7.756.934 7.778.382 7.770.214 7.597.021 509.664 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.033.008 7.050.122 6.802.024 6.726.328 6.808.917 8.323.361 8.243.546 8.158.132 7.119.826 7.028.012 7.263.914 7.145.513 7.318.904 7.243.964 7.250.589 8.385.068 8.670.561 8.643.645 8.616.903 8.440.550 8.542.381 5.363.352 5.322.828 5.285.156 5.273.212 5.244.146 5.259.471 5.246.149 5.096.637 0 5.813.888 5.816.367 5.560.828 5.468.866 5.446.689 6.485.711 6.387.481 6.283.271 5.508.250 5.402.192 5.579.638 5.446.143 5.511.975 5.420.900 5.416.632 6.345.361 6.522.432 6.483.557 6.443.577 6.300.402 6.343.265 4.158.231 4.108.365 4.061.184 4.042.151 4.007.144 4.016.441 3.997.002 3.888.985 0 1.033.757 1.048.393 1.055.833 1.072.100 1.176.866 1.652.287 1.670.702 1.689.498 1.426.213 1.440.457 1.498.913 1.514.008 1.621.566 1.637.702 1.648.594 1.854.344 1.962.766 1.974.725 1.987.963 1.954.785 2.013.753 1.019.758 1.029.100 1.038.609 1.045.698 1.051.639 1.057.667 1.063.784 1.022.289 0 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 185.363 0 0 0 572.968 1.954.474 147.847 0 581.489 1.958.571 147.847 0 596.145 1.886.240 147.847 0 600.100 1.864.588 147.847 168.736 603.559 1.888.760 147.847 168.736 607.030 2.329.978 147.847 168.736 610.513 2.306.876 147.847 168.736 614.010 2.282.156 147.847 168.736 617.518 1.979.928 147.847 168.736 620.989 1.953.112 147.847 216.946 624.471 2.021.753 147.847 216.946 627.964 1.987.211 147.847 216.946 631.469 2.037.662 147.847 216.946 637.839 2.015.787 147.847 216.946 644.223 2.017.194 147.847 216.946 650.681 2.347.092 147.847 216.946 657.216 2.429.717 147.847 216.946 663.828 2.421.350 147.847 216.946 670.518 2.413.049 147.847 216.946 677.213 2.361.165 147.847 216.946 683.987 2.390.303 147.847 216.946 690.842 1.463.877 147.847 216.946 697.779 1.451.549 147.847 216.946 704.798 1.440.061 147.847 216.946 711.858 1.435.669 147.847 216.946 719.001 1.426.087 147.847 216.946 726.231 1.429.419 147.847 216.946 733.547 1.424.392 147.847 216.946 740.952 1.379.687 147.847 0 0 0 0 0 0 0 125.482.933 287.544.615 0 0 0 0 9.004.996 9.736.317 9.457.066 9.346.433 9.609.560 11.425.507 11.485.499 11.379.422 10.137.686 9.927.877 10.251.340 10.137.322 10.335.489 10.269.878 10.276.136 11.634.186 12.093.738 12.096.307 12.067.936 11.861.357 11.971.281 8.200.766 7.841.001 7.798.575 7.786.726 7.756.934 7.778.382 7.770.214 7.597.021 509.664 81.895.641 192.032.530 0 0 0 0 5.912.765 6.363.315 6.316.287 6.298.755 6.352.676 6.807.900 6.796.645 6.783.698 6.492.944 6.482.943 6.569.039 6.551.999 6.619.998 6.615.886 6.644.842 7.003.635 7.115.450 7.136.571 7.157.723 7.135.669 7.194.954 6.298.984 6.317.426 6.336.823 6.371.587 6.406.449 6.455.272 6.496.368 6.498.376 497.552 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.291.894 418.025 2.030.469 322.447 170.992 1.954.474 147.847 1.301.621 419.905 2.040.285 325.497 172.153 1.958.571 147.847 1.311.495 421.545 2.052.639 325.743 173.304 1.886.240 147.847 1.321.517 421.246 2.045.071 324.388 174.276 1.864.588 147.847 1.349.179 423.239 2.045.713 323.982 177.242 1.888.760 147.847 1.359.503 423.731 2.046.176 323.532 178.323 2.329.978 147.847 1.369.983 424.211 2.046.456 323.038 179.419 2.306.876 147.847 1.380.620 424.677 2.046.547 322.497 180.530 2.282.156 147.847 1.391.416 425.107 2.046.265 321.873 181.652 1.979.928 147.847 1.402.374 425.973 2.050.414 322.129 182.835 1.953.112 147.847 1.413.497 426.835 2.054.464 322.356 184.033 2.021.753 147.847 1.424.786 427.693 2.058.411 322.554 185.248 1.987.211 147.847 1.436.245 428.546 2.062.252 322.723 186.479 2.037.662 147.847 1.447.875 429.401 2.066.136 322.890 187.728 2.015.787 147.847 1.459.681 431.056 2.078.171 324.683 189.074 2.017.194 147.847 1.471.663 432.724 2.090.282 326.481 190.439 2.347.092 147.847 1.483.825 434.405 2.102.470 328.286 191.823 2.429.717 147.847 1.496.169 436.099 2.114.735 330.097 193.227 2.421.350 147.847 1.508.698 437.771 2.126.799 331.857 194.647 2.413.049 147.847 1.521.416 439.466 2.139.033 333.642 196.088 2.361.165 147.847 1.534.324 441.173 2.151.343 335.432 197.550 2.390.303 147.847 1.547.426 442.895 2.163.730 337.227 199.032 1.463.877 147.847 1.560.724 444.629 2.176.193 339.027 200.535 1.451.549 147.847 1.574.222 446.357 2.188.568 340.799 202.058 1.440.061 147.847 1.587.922 448.758 2.207.797 343.934 203.668 1.435.669 147.847 1.601.828 451.510 2.230.567 347.769 205.334 1.426.087 147.847 1.615.942 454.298 2.253.643 351.654 207.024 1.429.419 147.847 1.630.268 457.122 2.277.028 355.590 208.739 1.424.392 147.847 1.644.809 459.978 2.300.683 359.569 210.479 1.379.687 147.847 0 0 0 0 0 0 5.678.830 2.363.173 14.266.945 31.875.560 0 0 0 0 1.817.834 3.063.705 0 1.602.120 0 7.888.421 0 1.602.120 0 0 2.772.260 0 1.345.223 0 0 7.888.421 0 1.345.223 0 0 2.772.260 0 1.345.223 0 0 1.345.223 5.678.830 0 340.000 350.000 1.125.000 2.363.173 0 0 0 0 0 10.514.397 170.000 175.000 562.500 0 14.565.238 170.000 175.000 562.500 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 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 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 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 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 0 0 0 0 0 0 7.176.735 5.089.690 0 0 0 0 3.783.822 2.200.000 0 3.392.913 2.889.690 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 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 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 0 0 0 7.913.210 130.000 1.175.000 1.780.000 0 0 0 0 0 0 0 0 0 0 3.623.075 0 0 0 2.219.000 2.219.000 1.533.548 1.533.548 0 0 4.290.135 130.000 1.175.000 1.780.000 15.010.000 15.010.000 2.300.322 2.300.322 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.817.834 1.817.834 0 0 0 0 0 0 0 0 3.063.705 3.063.705 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.602.120 1.602.120 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7.888.421 7.888.421 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.602.120 1.602.120 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 2.772.260 2.772.260 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.345.223 1.345.223 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 7.888.421 7.888.421 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.345.223 1.345.223 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 2.772.260 2.772.260 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.345.223 1.345.223 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 1.345.223 1.345.223 0 INFLOWS TOTAL 2011 0 0 0 construction waste for daily cover II. 2010 0 0 0 0 I. OPERATIONAL COSTS - operational liabilities till 2009 0 0 0 0 0 0 0 non hazardous industrial waste Revenues from electricity Revenues from selling metal Annuity Revenues from operation of TS 2009 287.544.615 0 municipal waste 2b 2c 2d 2e 1. 125.482.933 0 0 0 Fixed cost of operation of RWMC Variable cost of operation of RWMC Operational costs of MBT Operational cost of transport of waste from TS Other costs - contingencies Annuities Operational cost of TS 2. 2a INVESTMENT COSTS STAGE 0 (preliminary investments) STAGE 1 (IPA INVESTMENTS) Technical assistance Publicity Supervision 2b Project documentation and permits after application: main design, detail design, permissions, investigation works Construction of the working area and its facilities Construction of landfill area - Cell 1A Construction of landfill area: Cell 1B and 1C Landfill gas treatment facilities Landfill Equipment Waste management transport equipment STAGE 2 (MBT) Construction of MBT STAGE 3 (TRANSFER STATIONS all 5 of them) Construction of TS STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) Construction 2c 2d 2e 3 REPLACEMENT COST OF SHORT LIFE EQUIPMENT 4 RESIDUAL VALUE 5 OUTFLOWS TOTAL III. 60.393.428 7.551.878 21.065.589 88.972.542 8.042.004 25.079.635 14.265.620 17.229.000 3.217.217 3.833.870 0 17.229.000 0 3.833.870 14.293.125 34.788.033 0 34.788.033 8.327.069 20.983.000 425.211 2.233.784 151.041.350 304.221.856 NET CASH FLOW -25.558.417 Discounted Rate FNPV (C) FRR (C) 5% -25.558.417 -3,42% -16.677.241 0 0 0 0 0 0 0 1.795.000 0 1.306.500 0 0 0 0 12.300.000 2.480.000 0 15.000 75.000 1.231.500 0 0 0 1.780.000 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 0 0 0 0 0 0 2.233.784 5.912.765 6.363.315 6.316.287 6.298.755 8.170.509 9.871.605 6.796.645 10.180.818 6.492.944 15.677.864 6.569.039 8.154.119 6.619.998 6.615.886 21.717.102 9.483.635 8.460.674 7.151.571 7.232.723 16.255.590 7.194.954 7.644.207 6.317.426 8.116.823 9.143.848 6.406.449 7.800.495 6.496.368 6.498.376 4.076.559 -5.678.830 -2.363.173 -14.266.945 -31.875.560 3.092.232 3.373.002 3.140.779 3.047.678 1.439.051 1.553.902 4.688.854 1.198.605 3.644.742 -5.749.987 3.682.301 1.983.202 3.715.491 3.653.992 -11.440.966 2.150.551 3.633.064 4.944.736 4.835.213 -4.394.233 4.776.328 556.560 1.523.576 -318.247 -1.357.122 1.350.485 -22.113 1.273.845 1.098.644 -3.566.895 Value Discounted 32 5,0% 88.972.542 60.393.428 -2.233.784 -425.211 125.482.933 90.222.710 34.835.011 25.558.417 42,3200% Eligible costs (in euro, not discounted) Funding gap rate (%) = (E.1.2.11) Decision amount, i.e. the "amount to which the co-financing rate for the priority axis applies Co-financing rate of the priority axis (%) Community contribution (in euro) = (3)*(4) 0 0 31.875.560 H.2.1 Community contribution calculation 1. 2. 3. 4. 5. 0 0 14.266.945 Value Not Main Elements and Parameters Reference period (years) Financial discount rate (%), real Total investment cost (in constant euro, not discounted) Total investment cost (in euro, discounted) (*) Residual value (in euro, not discounted) (**) Residual value (in euro, discounted) (**) Revenues (in euro, discounted) (**) Operating costs (in euro, discounted) (**) Net revenue (in euro, discounted) = (7) - (8) + (6) Eligible expenditure [Art 55 (2)] (in euro, discounted) = (4) - (9) Funding gap rate (%) = (10) / (4) 0 0 2.363.173 CALCULATION OF FUNDING GAP RATIO 1 2 3 4 5 6 7 8 9 10 11 0 0 5.678.830 Value 27.110.599 42,32% 11.473.205 75,0% 8.604.904 5. ECONOMIC ANALYSIS PRESENT VALUE CF YEAR I. ECONOMIC BENEFITS 2. REVENUES 2a revenues from treatment of waste 0,93 till 2009 77.667.759 0 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 0 0 0 6.566.873 6.582.853 6.351.198 6.280.520 6.357.635 7.771.704 7.697.178 7.617.426 6.647.937 6.562.209 6.782.475 6.671.922 6.833.820 6.763.848 6.770.033 7.829.321 8.095.892 8.070.760 8.045.790 7.881.126 7.976.208 5.007.879 4.970.040 4.934.865 4.923.713 4.896.574 4.910.883 4.898.443 4.758.841 0 5.813.888 1.033.757 185.363 5.816.367 1.048.393 185.363 5.560.828 1.055.833 185.363 5.468.866 1.072.100 185.363 5.446.689 1.176.866 185.363 6.485.711 1.652.287 185.363 6.387.481 1.670.702 185.363 6.283.271 1.689.498 185.363 5.508.250 1.426.213 185.363 5.402.192 1.440.457 185.363 5.579.638 1.498.913 185.363 5.446.143 1.514.008 185.363 5.511.975 1.621.566 185.363 5.420.900 1.637.702 185.363 5.416.632 1.648.594 185.363 6.345.361 1.854.344 185.363 6.522.432 1.962.766 185.363 6.483.557 1.974.725 185.363 6.443.577 1.987.963 185.363 6.300.402 1.954.785 185.363 6.343.265 2.013.753 185.363 4.158.231 1.019.758 185.363 4.108.365 1.029.100 185.363 4.061.184 1.038.609 185.363 4.042.151 1.045.698 185.363 4.007.144 1.051.639 185.363 4.016.441 1.057.667 185.363 3.997.002 1.063.784 185.363 3.888.985 1.022.289 185.363 0 0 0 municipal waste non hazardous industrial waste construction waste for daily cover 2b Revenues from electricity 0,93 2c Revenues from selling metal 0,93 2d Total resource cost savings 2e Total reductions of greenhouse gas emissions I. ECONOMIC BENEFITS TOTAL II. 1. 2. 2a 2c 2d 2e 42.623.850 0 0 0 0 202.567 0 0 0 0 0 534.993 542.949 556.634 560.327 563.556 566.797 570.050 573.314 576.590 579.831 583.082 586.344 589.617 595.564 601.525 607.555 613.657 619.830 626.077 632.328 638.654 645.054 651.531 658.086 664.677 671.347 678.098 684.929 691.843 0 0 0 0 0 3.228.722 0 3.251.134 0 3.285.495 0 3.275.084 0 3.445.288 157.552 3.446.437 157.552 3.447.259 157.552 3.447.746 157.552 3.447.611 157.552 3.454.159 157.552 3.508.713 202.567 3.514.848 202.567 3.520.768 202.567 3.530.472 202.567 3.552.627 202.567 3.574.927 202.567 3.597.373 202.567 3.619.965 202.567 3.642.279 202.567 3.664.784 202.567 3.687.435 202.567 3.710.232 202.567 3.733.175 202.567 3.756.012 202.567 3.789.333 202.567 3.828.117 202.567 3.867.398 202.567 3.907.183 202.567 3.947.413 0 0 0 0 170.129 172.435 176.364 184.343 233.659 243.287 252.985 262.752 272.587 282.553 307.012 317.565 328.193 339.963 352.033 364.275 376.692 389.286 402.056 414.978 428.084 441.378 454.863 458.351 462.022 465.817 469.658 473.546 477.480 0 0 0 0 0 10.500.717 10.549.370 10.369.691 10.300.273 10.757.690 12.185.777 12.125.025 12.058.792 11.102.278 11.036.303 11.383.850 11.293.247 11.474.965 11.432.414 11.478.785 12.578.645 12.886.181 12.902.409 12.918.769 12.795.783 12.932.948 10.007.110 10.012.177 10.009.881 10.042.312 10.064.422 10.128.604 10.166.668 10.078.145 0 0 0 0 0 3.497.445 3.519.588 3.541.565 3.544.132 3.571.437 3.582.405 3.593.332 3.604.215 3.614.850 3.630.408 3.646.023 3.661.697 3.677.426 3.693.366 3.718.238 3.743.369 3.768.762 3.794.420 3.820.040 3.846.031 3.872.295 3.898.835 3.925.654 3.952.573 3.987.057 4.025.551 4.064.582 4.104.157 4.144.236 0 420.714 106.051 115.828 530.437 67.408 0 2.257.007 427.025 107.641 116.831 532.775 67.991 0 2.267.325 433.430 109.256 117.706 535.837 68.500 0 2.276.836 439.932 110.895 117.546 532.768 68.407 0 2.274.584 446.531 112.558 117.815 533.599 68.564 0 2.292.370 453.229 114.247 118.078 532.974 68.717 0 2.295.162 460.027 115.960 118.333 532.281 68.866 0 2.297.865 466.927 117.700 118.582 531.519 69.010 0 2.300.476 473.931 119.465 118.811 530.629 69.144 0 2.302.869 481.040 121.257 119.273 531.088 69.413 0 2.308.336 488.256 123.076 119.733 531.504 69.680 0 2.313.774 495.580 124.922 120.190 531.876 69.946 0 2.319.182 503.013 126.796 120.645 532.203 70.211 0 2.324.558 510.559 128.698 121.101 532.529 70.476 0 2.330.003 518.217 130.629 121.984 535.346 70.990 0 2.341.072 525.990 132.588 122.873 538.173 71.508 0 2.352.236 533.880 134.577 123.769 541.010 72.029 0 2.363.496 541.888 136.596 124.673 543.857 72.555 0 2.374.851 550.017 138.644 125.565 546.628 73.074 0 2.386.113 558.267 140.724 126.468 549.436 73.600 0 2.397.536 566.641 142.835 127.379 552.254 74.130 0 2.409.056 575.140 144.977 128.297 555.080 74.664 0 2.420.676 583.768 147.152 129.222 557.916 75.202 0 2.432.395 592.524 149.359 130.143 560.708 75.739 0 2.444.100 601.412 151.600 131.423 565.591 76.484 0 2.460.547 610.433 153.874 132.891 571.546 77.338 0 2.479.470 619.590 156.182 134.378 577.578 78.203 0 2.498.651 628.883 158.525 135.884 583.690 79.080 0 2.518.095 638.317 160.903 137.407 589.869 79.966 0 2.537.775 0 0 0 0 0 0 0 0 ECONOMIC COSTS OPERATIONAL COSTS Skilled labour cost Non skilled labour cost Gas Electrical energy Water services Raw material Intermediate services and goods 2b 1.624.012 6.832.670 40.433.880 3.471.028 130.029.349 INVESTMENT COSTS STAGE 0 (preliminary investments) STAGE 1 (IPA INVESTMENTS) Technical assistance Publicity Supervision Project documentation and permits after application: main design, detail design, permissions, investigation works Construction of the working area and its facilities Construction of landfill area - Cell 1A Construction of landfill area: Cell 1B and 1C Landfill gas treatment facilities Landfill Equipment Waste management transport equipment STAGE 2 (MBT) Construction of MBT STAGE 3 (TRANSFER STATIONS all 5 of them) Construction of TS STAGE 4 (ENLARGEMENT OF THE DEPOSITION AREA) Construction 3 REPLACEMENT COST OF SHORT LIFE EQUIPMENT 4 RESIDUAL VALUE 1,00 0,93 0,93 0,93 0,93 0,93 0,77 1,00 5.678.830 5.678.830 1,00 1,00 1,00 1,00 42.829.035 1,00 0,69 0,69 0,69 0,59 0,59 0,59 0,69 0,69 0,69 0 0 0 2.363.173 2.363.173 0 0 0 0 10.092.118 0 7.512.242 170.000 175.000 562.500 21.883.371 0 9.982.525 170.000 175.000 562.500 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.249.761 0 0 0 0 0 2.106.297 0 0 0 0 0 0 0 0 0 0 0 1.101.458 0 0 0 0 0 0 0 0 0 0 0 5.423.289 0 0 0 0 0 0 0 0 0 0 0 1.101.458 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.905.929 0 0 0 0 0 0 0 0 0 0 0 924.841 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5.423.289 0 0 0 0 0 0 0 0 0 0 0 924.841 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.905.929 0 0 0 0 0 0 0 0 0 0 0 924.841 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 924.841 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 0 0 0 2.601.378 1.512.500 2.490.864 0 0 0 1.525.563 1.525.563 1.054.314 1.054.314 0 0 0 2.332.628 1.986.662 2.949.468 76.115 687.963 1.042.190 10.319.375 10.319.375 1.581.471 1.581.471 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 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 0 0 0 0 0 0 0 1.249.761 1.249.761 0 0 0 0 0 0 0 0 0 0 0 2.106.297 2.106.297 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.101.458 1.101.458 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5.423.289 5.423.289 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1.101.458 1.101.458 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 0 0 0 0 0 0 0 0 1.905.929 1.905.929 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 924.841 924.841 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 0 0 0 0 0 0 0 0 5.423.289 5.423.289 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 924.841 924.841 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 0 0 0 0 0 0 0 0 1.905.929 1.905.929 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 924.841 924.841 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 0 0 0 0 0 0 0 0 924.841 924.841 4.465.271 361.791 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 0 0 0 0 0 0 2233783,9 II. ECONOMIC COST 90.279.947 5.678.830 2.363.173 10.092.118 21.883.371 3.497.445 3.519.588 3.541.565 3.544.132 4.821.198 5.688.702 3.593.332 5.757.025 3.614.850 9.818.930 3.646.023 4.763.154 3.677.426 3.693.366 12.828.424 5.195.934 4.693.603 3.803.206 3.863.969 9.990.625 3.872.295 4.823.676 3.925.654 4.995.141 5.892.986 4.025.551 4.989.423 4.104.157 4.144.236 3.158.625 III. NET CASH FLOW 39.749.402 -5.678.830 -2.363.173 -10.092.118 -21.883.371 7.003.272 7.029.782 6.828.126 6.756.142 5.936.492 6.497.075 8.531.693 6.301.767 7.487.428 1.217.374 7.737.826 6.530.092 7.797.539 7.739.048 -1.349.640 7.382.710 8.192.578 9.099.203 9.054.800 2.805.159 9.060.653 5.183.434 6.086.522 5.014.741 4.149.326 6.038.871 5.139.181 6.062.512 5.933.909 -3.158.625 0,59 1,00 0 Discounted Rate ENPV ERR B/C 5,5% 39.749.402 14,32% 1,44 BENEFITS Revenues Total resource cost savings Total reductions of greenhouse gas emissions COSTS Operational cost Investment cost Replacement cost of short life equipment Residual value 130.029.349 86.124.441 40.433.880 3.471.028 90.279.947 42.623.850 42.829.035 4.465.271 361.791 Standard conversation factor in 000 HRK 125.248.775 60.436.998 13.180.493 Statistical Yearbook 0 0,93 total imports for year 2006 total exports for year 2006 total import taxes for year 2006 total exports for year 2006 SCF 0 0 0 0 100% 66,23% 31,10% 2,67% 100% 47,21% 47,44% 4,95% 0,40% Shadow prices rate of unemployment social payments SWR standard conversion factor Skilled labour Unskilled labour Building constructions material equipment energy (electricity, heat, gas) water services waste treatment services feasibility study, project documentation, studies,… Machinery, manufactured goods, carpentry replacement of short life equipment residual value intermediate service and goods 6,7% 37,2% source 0,59 Gospodarski profil PGŽ u godini 2006, Rijeka, srpanj 2007 0,93 1,00 0,59 0,69 0,93 0,59 0,93 0,93 0,93 1,00 0,59 0,59 1,00 0,77 SCF the labour market is assumed to be competitive (1-6,7%)*(1-37,2%) 40% construction materials (SF=SCF), 5%skilled labour, 45% unskilled labour, 10% profit (CF=0) SCF 10% construction works (CF=SCF), 5% skilled labour, 75 unskilled labour, 10% profit (CF=0) SCF SCF SCF 100% skilled labour 50% unskilled labour, 50% equipment 100% machinery 100% skilled labour 30% skilled labour, 55% unskilled labour, 10 % energy, 5% material 0 0 0 0 0 0 1.051.353 0 765.233 0 0 0 0 7.204.258 1.452.566 0 8.786 43.928 721.304 0 0 0 1.042.567 0 0 0 0 ECONOMIC BENEFITS General parameters 2 First year of projection 3 Implementation period 4 Reference period (i.e.: economic life of project) Year Years Years 2012 2 27 Changes in waste flow Waste Generation 5 Municipal solid waste (MSW) generated in project area 2012 132.008 2013 134.575 2014 136.083 2015 137.599 2016 139.134 2017 140.689 2018 142.264 2019 143.859 2020 145.462 2021 147.086 2022 148.730 2023 150.396 2024 152.083 2025 153.777 2026 155.493 2027 157.231 2028 158.991 2029 160.774 2030 162.562 2031 164.373 2032 166.208 2033 168.067 2034 169.950 2035 171.846 2036 173.767 2037 175.714 2038 177.686 2039 179.684 2040 181.705 2012 2.101 102.964 0 0 0 0 26.943 0 0 ok 102.964 2013 2.111 103.428 0 0 0 0 29.036 0 0 ok 103.428 2014 1.051 104.052 0 0 0 0 30.979 0 0 ok 104.052 2015 1.044 103.401 0 0 0 0 33.154 0 0 ok 103.401 2016 1.043 103.271 0 0 0 0 34.820 0 0 ok 103.271 2017 1.042 103.128 0 0 0 0 36.519 0 0 ok 103.128 2018 1.040 102.970 0 0 0 0 38.253 0 0 ok 102.970 2019 1.038 102.798 0 0 0 0 40.022 0 0 ok 102.798 2020 1.036 102.599 0 0 0 0 41.826 0 0 ok 102.599 2021 1.037 102.681 0 0 0 0 43.368 0 0 ok 102.681 2022 1.038 102.753 0 0 0 0 44.939 0 0 ok 102.753 2023 1.039 102.816 0 0 0 0 46.541 0 0 ok 102.816 2024 1.039 102.870 0 0 0 0 48.174 0 0 ok 102.870 2025 1.040 102.923 0 0 0 0 49.814 0 0 ok 102.923 2026 1.045 103.495 0 0 0 0 50.953 0 0 ok 103.495 2027 1.051 104.068 0 0 0 0 52.111 0 0 ok 104.068 2028 1.057 104.643 0 0 0 0 53.291 0 0 ok 104.643 2029 1.063 105.220 0 0 0 0 54.491 0 0 ok 105.220 2030 1.069 105.782 0 0 0 0 55.712 0 0 ok 105.782 2031 1.074 106.351 0 0 0 0 56.949 0 0 ok 106.351 2032 1.080 106.921 0 0 0 0 58.207 0 0 ok 106.921 2033 1.086 107.493 0 0 0 0 59.488 0 0 ok 107.493 2034 1.092 108.067 0 0 0 0 60.791 0 0 ok 108.067 2035 1.097 108.632 0 0 0 0 62.117 0 0 ok 108.632 2036 1.107 109.631 0 0 0 0 63.029 0 0 ok 109.631 2037 1.120 110.854 0 0 0 0 63.740 0 0 ok 110.854 2038 1.132 112.092 0 0 0 0 64.461 0 0 ok 112.092 2039 1.145 113.347 0 0 0 0 65.192 0 0 ok 113.347 2040 1.158 114.615 0 0 0 0 65.932 0 0 ok 114.615 tonnes 2012 2.101 36.570 0 61.778 0 0 31.559 0 0 ok 36.570 2013 2.111 36.687 0 62.057 0 0 33.720 0 0 ok 36.687 2014 1.051 36.819 0 62.431 0 0 35.782 0 0 ok 36.819 2015 1.044 36.526 0 62.040 0 0 37.988 0 0 ok 36.526 2016 1.043 36.447 0 61.963 0 0 39.682 0 0 ok 36.447 2017 1.042 36.361 0 61.877 0 0 41.409 0 0 ok 36.361 2018 1.040 36.270 0 61.782 0 0 43.171 0 0 ok 36.270 2019 1.038 36.173 0 61.679 0 0 44.968 0 0 ok 36.173 2020 1.036 36.065 0 61.559 0 0 46.801 0 0 ok 36.065 2021 1.037 36.070 0 61.608 0 0 48.370 0 0 ok 36.070 2022 1.038 36.071 0 61.652 0 0 49.970 0 0 ok 36.071 2023 1.039 36.068 0 61.690 0 0 51.600 0 0 ok 36.068 2024 1.039 36.061 0 61.722 0 0 53.261 0 0 ok 36.061 2025 1.040 36.031 0 61.754 0 0 54.952 0 0 ok 36.031 2026 1.045 36.208 0 62.097 0 0 56.142 0 0 ok 36.208 2027 1.051 36.386 0 62.441 0 0 57.353 0 0 ok 36.386 2028 1.057 36.563 0 62.786 0 0 58.585 0 0 ok 36.563 2029 1.063 36.741 0 63.132 0 0 59.838 0 0 ok 36.741 2030 1.069 36.911 0 63.469 0 0 61.113 0 0 ok 36.911 2031 1.074 37.085 0 63.810 0 0 62.404 0 0 ok 37.085 2032 1.080 37.259 0 64.153 0 0 63.717 0 0 ok 37.259 2033 1.086 37.432 0 64.496 0 0 65.053 0 0 ok 37.432 2034 1.092 37.606 0 64.840 0 0 66.412 0 0 ok 37.606 2035 1.097 37.775 0 65.179 0 0 67.794 0 0 ok 37.775 2036 1.107 38.118 0 65.779 0 0 68.763 0 0 ok 38.118 2037 1.120 38.550 0 66.512 0 0 69.532 0 0 ok 38.550 2038 1.132 38.987 0 67.255 0 0 70.312 0 0 ok 38.987 2039 1.145 39.430 0 68.008 0 0 71.101 0 0 ok 39.430 2040 1.158 39.877 0 68.769 0 0 71.901 0 0 ok 39.877 Sale of materials and energy 26 Recyclable materials 27 Compost 28 Electricity and heat EUR EUR EUR 2012 572.968 0 0 2013 581.489 0 0 2014 596.145 0 0 2015 600.100 0 0 2016 603.559 0 168.736 2017 607.030 0 168.736 2018 610.513 0 168.736 2019 614.010 0 168.736 2020 617.518 0 168.736 2021 620.989 0 168.736 2022 624.471 0 216.946 2023 627.964 0 216.946 2024 631.469 0 216.946 2025 637.839 0 216.946 2026 644.223 0 216.946 2027 650.681 0 216.946 2028 657.216 0 216.946 2029 663.828 0 216.946 2030 670.518 0 216.946 2031 677.213 0 216.946 2032 683.987 0 216.946 2033 690.842 0 216.946 2034 697.779 0 216.946 2035 704.798 0 216.946 2036 711.858 0 216.946 2037 719.001 0 216.946 2038 726.231 0 216.946 2039 733.547 0 216.946 2040 740.952 0 216.946 Economic value of other project outputs 29 Recyclable materials 30 Compost 31 Electricity 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 EUR EUR EUR Extension of economic life of landfills 32 Cost of landfill disposal per tonne of waste 33 Savings in landfill investment and operating costs EUR EUR 34 Total resource cost savings EUR 6 7 8 9 10 11 12 13 14 Situation without project Not collected or collected and not disposed of properly Mixed waste going directly to compliant landfill Mixed waste going directly to incineration Mixed being transformed into RDF and going to incineration Bio-waste collected separately and composted -aerobic Bio-waste collected separately and treated -anaerobic Packaging waste collected separately and recycled Mixed waste to MBT for compost, with landfilling of rejects Mixed waste to MBT for compost, with incineration of rejects tonnes tonnes tonnes tonnes tonnes tonnes tonnes tonnes tonnes tonnes Verification: 15 Total waste going to landfill 16 17 18 19 20 21 22 23 24 tonnes Situation with project Not collected or collected and not disposed of properly Mixed waste going directly to compliant landfill Mixed waste going directly to incineration Mixed being transformed into RDF and going to incineration Bio-waste collected separately and composted -aerobic Bio-waste collected separately and treated -anaerobic Packaging waste collected separately and recycled Mixed waste to MBT for compost, with landfilling of rejects Mixed waste to MBT for compost, with incineration of rejects tonnes tonnes tonnes tonnes tonnes tonnes tonnes tonnes tonnes Verification: 25 Total waste going to landfill Resource cost savings 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 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 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 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2.655.754 2.669.645 2.689.349 2.674.984 2.672.994 2.670.672 2.668.010 2.665.001 2.661.358 2.664.435 2.667.297 2.669.938 2.672.353 2.675.686 2.691.458 2.707.300 2.723.211 2.739.192 2.754.816 2.770.626 2.786.502 2.802.443 2.818.451 2.834.268 2.860.529 2.892.170 2.924.221 2.956.689 2.989.515 3.228.722 3.251.134 3.285.495 3.275.084 3.445.288 3.446.437 3.447.259 3.447.746 3.447.611 3.454.159 3.508.713 3.514.848 3.520.768 3.530.472 3.552.627 3.574.927 3.597.373 3.619.965 3.642.279 3.664.784 3.687.435 3.710.232 3.733.175 3.756.012 3.789.333 3.828.117 3.867.398 3.907.183 3.947.413 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 40 Reduction of disamenities and health risks 35 36 37 38 Closure of uncontrolled dumpsited Total surface of closed uncontrolled dumpsites Reference price of land per Ha Average change of price in affected area (<5.5 km) Total increase in property value due to closure of dumpsites Avoidance of uncontrolled waste leachate 39 Avoided damage or clean-up cost per tonne of waste 40 Total avoided damages or clean-up costs Ha EUR % EUR 0 2012 EUR EUR ...minus negative impact of new facilities Total surface of relevant new facilities Reference price of land per Ha Average change of price in affected area (<5.5 km) Total decrease in property value due to new facilities Ha EUR % EUR 45 Total reductions of disamenities and health risks EUR 41 42 43 44 0 0 5,0% 0 2013 0 2014 0 2015 0 2016 0 2017 0 2018 0 2019 0 2020 0 2021 0 2022 0 2023 0 2024 0 2025 0 2026 0 2027 0 2028 0 2029 0 2030 0 2031 0 2032 0 2033 0 2034 0 2035 0 2036 0 2037 0 2038 0 2039 0 2040 7,04 0 2012 0 2013 0 2014 0 2015 0 2016 0 2017 0 2018 0 2019 0 2020 0 2021 0 2022 0 2023 0 2024 0 2025 0 2026 0 2027 0 2028 0 2029 0 2030 0 2031 0 2032 0 2033 0 2034 0 2035 0 2036 0 2037 0 2038 0 2039 0 2040 0 0 5,0% 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 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 0 Reduction of greenhouse gas emissions 46 47 48 49 50 51 52 53 54 55 56 57 58 CO2 emissions per tonne of waste Not collected or collected and not disposed of properly Mixed waste going directly to compliant landfill Mixed waste going directly to incineration Mixed being transformed into RDF and going to incineration Bio-waste collected separately and composted -aerobic Bio-waste collected separately and composted -anerobic Packaging waste collected separately and recycled Mixed waste to MBT for compost, with landfilling of rejects Mixed waste to MBT for compost, with incineration of rejects Total CO2 emissions without project Total CO2 emissions with project CO2 price per tonne Total benefits from avoided C02 emissions kg kg kg kg kg kg kg kg kg Tonnes Tonnes EUR EUR 833 250 181 236 26 8 -1037 161 272 59 60 61 62 63 64 65 Displaced emissions thrugh generation from clean sources Displaced C02 per kWh or electricity Displaced C02 per kWh or heat Electricity generation due to project Heat generation due to project Total displaced C02 emissions CO2 price per tonne Total benefits from displaced C02 emissions kg kg kWh kWh Tonnes EUR EUR 0,45 0,28 66 Total reductions of greenhouse gas emissions 2012 2013 -449 -7.254 25 170.129 2012 2014 -2.495 -9.392 25 172.435 2013 2015 -5.237 -12.292 25 176.364 2014 2016 -7.660 -14.750 26 184.343 2015 -9.421 -16.546 27 192.372 2017 -11.221 -18.381 28 200.470 2018 2019 -13.060 -20.254 29 208.639 2020 -14.939 -22.168 30 216.877 2021 -16.861 -24.125 31 225.182 2022 -18.438 -25.739 32 233.620 2023 -20.049 -27.386 33 242.132 2024 -21.694 -29.068 34 250.719 2025 -23.373 -30.784 35 259.380 2026 -25.060 -32.538 36 269.185 2027 -26.093 -33.642 37 279.288 2028 -27.147 -34.767 38 289.564 2029 -28.221 -35.914 39 300.015 2030 -29.316 -37.082 40 310.643 2031 -30.438 -38.278 41 321.447 2032 -31.573 -39.488 42 332.403 2033 -32.731 -40.720 43 343.543 2034 -33.911 -41.976 44 354.871 2035 -35.114 -43.256 45 366.389 2036 -36.343 -44.563 45 369.878 2037 -37.030 -45.332 45 373.549 2038 -37.453 -45.838 45 377.344 2039 -37.880 -46.351 45 381.185 2040 -38.314 -46.871 45 385.072 -38.753 -47.398 45 389.007 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 0 0 0 25 0 0 0 0 25 0 0 0 0 25 0 0 0 0 26 0 3.398.150 0 1.529 27 41.288 3.398.150 0 1.529 28 42.817 3.398.150 0 1.529 29 44.346 3.398.150 0 1.529 30 45.875 3.398.150 3.398.150 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 4.369.050 1.529 31 47.404 1.529 32 48.933 1.966 33 64.880 1.966 34 66.846 1.966 35 68.813 1.966 36 70.779 1.966 37 72.745 1.966 38 74.711 1.966 39 76.677 1.966 40 78.643 1.966 41 80.609 1.966 42 82.575 1.966 43 84.541 1.966 44 86.507 1.966 45 88.473 1.966 45 88.473 1.966 45 88.473 1.966 45 88.473 1.966 45 88.473 1.966 45 88.473 1.966 45 88.473 EUR 170.129 172.435 176.364 184.343 233.659 243.287 252.985 262.752 272.587 282.553 307.012 317.565 328.193 339.963 352.033 364.275 376.692 389.286 402.056 414.978 428.084 441.378 454.863 458.351 462.022 465.817 469.658 473.546 477.480 EUR EUR EUR EUR EUR EUR 2012 3.228.722 0 170.129 0 0 0 2013 3.251.134 0 172.435 0 0 0 2014 3.285.495 0 176.364 0 0 0 2015 3.275.084 0 184.343 0 0 0 2016 3.445.288 0 233.659 0 0 0 2017 3.446.437 0 243.287 0 0 0 2018 3.447.259 0 252.985 2019 3.447.746 0 262.752 2020 3.447.611 0 272.587 2021 3.454.159 0 282.553 2022 3.508.713 0 307.012 2023 3.514.848 0 317.565 2024 3.520.768 0 328.193 2025 3.530.472 0 339.963 2026 3.552.627 0 352.033 2027 3.574.927 0 364.275 2028 3.597.373 0 376.692 2029 3.619.965 0 389.286 2030 3.642.279 0 402.056 2031 3.664.784 0 414.978 2032 3.687.435 0 428.084 2033 3.710.232 0 441.378 2034 3.733.175 0 454.863 2035 3.756.012 0 458.351 2036 3.789.333 0 462.022 2037 3.828.117 0 465.817 2038 3.867.398 0 469.658 2039 3.907.183 0 473.546 2040 3.947.413 0 477.480 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 TOTAL ECONOMIC BENEFITS Summary of economic benefits 67 Total resource cost savings 68 Total reductions of disamenities and health risks 69 Total reductions of greenhouse gas emissions 70 71 […] 72 […]