• Save
Msrdc case study
Upcoming SlideShare
Loading in...5
×
 

Msrdc case study

on

  • 2,286 views

 

Statistics

Views

Total Views
2,286
Views on SlideShare
2,278
Embed Views
8

Actions

Likes
0
Downloads
0
Comments
0

3 Embeds 8

http://search.mywebsearch.com 4
http://www.lmodules.com 2
http://www.linkedin.com 2

Accessibility

Categories

Upload Details

Uploaded via

Usage Rights

© All Rights Reserved

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Processing…
Post Comment
Edit your comment

    Msrdc case study Msrdc case study Document Transcript

    • Interest Rate 14.5% NPV ($456.70) IRR 10.38% Toll Growth Rate 7.00% Initial Budget 1200 Construction cost 80% 960 Land Acquisation 240 Additianal Expenditure 300 Annual Maintenance 0.9% Total Construction cost 1500.00 * MSRDC annual maintenance for y Infletion growth rate 5% Automobile Growth - Crisil, Ashok Lealeynd and Tata Motors After year 2010 - GDP is considered First year average number of Car & Truck 3000 1200.00 End of year 2002 # of Days of operation 365 Year Land Aquisation Construction Maintainance Total Other Rev - (Rs. Cr) (Rs. Cr) (Rs. Cr) (Rs. Cr) Adv / leased space (Rs. Cr) 1997 80 -80.00 1998 80 240 -320.00 1999 80 240 -320.00 2000 240 -236.32 2001 240 -236.09 2002 300 -283.36 2003 13.50 23.98 2004 14.18 31.43 2005 14.88 46.00 2006 15.63 59.34 1.8 2007 16.41 74.38 2.8 2008 17.23 82.27 2.94 2009 18.09 91.02 3.09 2010 19.00 105.55 3.24 2011 19.95 122.26 3.40 2012 20.94 141.47 3.57 2013 21.99 163.54 3.75 2014 23.09 188.90 3.94 2015 24.24 218.03 4.14 2016 25.46 251.49 4.34 2017 26.73 289.91 4.56 2018 28.07 334.03 4.79 2019 29.47 384.68 5.03 2020 30.94 442.83 5.28 2021 32.49 509.58 5.54 2022 34.11 586.20 5.82 2023 35.82 674.15 6.11 2024 37.61 775.09 6.42 2025 39.49 890.94 6.74 2026 41.47 1023.91 7.08
    • 2027 43.54 1176.51 7.43 2028 37.61 775.09 6.42 2029 39.49 890.94 6.74 2030 41.47 1023.91 7.08 2031 43.54 1176.51 7.43 2032 45.72 1351.64 7.80 852.14 12429.82
    • MSRDC annual maintenance for year 2007 was Rs 16 Cr Toll Collected CAR Toll Truck Toll # Car # Trucks % Growth % Growth (Rs Cr) (Rs. Cr) (Rs. Cr) Car Truck 3.68 40 90 1325 530 6 6 3.91 40 90 1410 564 6 6 16.64 80.00 180.00 1500 600 10 15 37.48 90.00 190.00 3120 1224 10 15 45.60 100.00 200.00 3432 1408 10 15 60.88 118.00 240.00 3775 1619 10 15 73.17 126.26 256.80 4153 1862 10 15 87.99 135.10 274.78 4568 2141 10 15 96.56 144.56 294.01 4796 2141 5 0 106.03 154.67 314.59 5036 2141 5 0 121.31 165.50 336.61 5338 2312 6 8 138.80 177.09 360.18 5659 2497 6 8 158.84 189.48 385.39 5998 2697 6 8 181.78 202.75 412.36 6358 2913 6 8 208.05 216.94 441.23 6740 3146 6 8 238.14 232.12 472.12 7144 3397 6 8 272.60 248.37 505.16 7573 3669 6 8 312.08 265.76 540.53 8027 3962 6 8 357.30 284.36 578.36 8509 4279 6 8 409.12 304.27 618.85 9019 4622 6 8 468.49 325.57 662.17 9560 4992 6 8 536.53 348.36 708.52 10134 5391 6 8 614.50 372.74 758.12 10742 5822 6 8 703.86 398.83 811.18 11386 6288 6 8 806.28 426.75 867.97 12070 6791 6 8 923.70 456.62 928.72 12794 7334 6 8 1058.30 488.59 993.73 13561 7921 6 8
    • 1212.62 522.79 1063.30 14375 8555 6 8 806.28 426.75 867.97 12070 6791 6 8 923.70 456.62 928.72 12794 7334 6 8 1058.30 488.59 993.73 13561 7921 6 8 1212.62 522.79 1063.30 14375 8555 6 8 1389.56 559.38 1137.73 15238 9239 6 8 14644.68