Table 4.

Budgetary impact results (€, 2010)

		Scenario without B/N combination	Scenario with B/N combination	Difference (€) with B/N vs. without B/N
1st year	MAW	1,724,290	2,312,217	587,927
	HTP	28,428,367	28,541,622	113,255
	LITP	55,613,472	55,735,372	121,900
2nd year	MAW	1,711,926	2,416,973	705,047
	HTP	22,380,263	22,181,969	-198,294
	LITP	55,763,283	55,799,317	36,034
3rd year	MAW	1,747,500	2,642,079	894,579
	HTP	20,796,602	20,476,162	-320,440
	LITP	56,593,400	56,590,723	-2,677