SlideShare a Scribd company logo
ECONOMIC FEASIBILITY
STUDY FOR HIGHWAY
640
Objective of Study
 to provide a decision-making tool between our two investment alternatives
 to study and analyze alternatives and recommend the best choice of
investment. Finally to perform an assessment analysis for the alternative
through sensitivity analysis.
 Moreover, the objective of choosing the Sustainable Highway as one of the
alternatives is to play a leading role in a sustainable future. In addition, to
improve the quality of highway design and so reduce to the cost of operations
on the long term.
Alternative Consideration
Alternative 1
 Traditional Highway Design
Alternative 2
 Sustainable Highway Design
Alternative Consideration
Alternative 1
 Regular Asphalt Pavement
 Electric Lightning Poles
 No Environmental landscaping
 Regular Tolls Machines
Alternative 2
 Concrete PCCP Pavement
 Solar Panel Lightning poles
 Environmental landscaping
 Electronic Toll Collection System
 Higher useful life
 Higher traffic capacity
 Lower O&M costs
Data & Assumptions- Alternative 1
 Initial Cost = $407,176,368 CAD
Alternative 1- INTIAL
COSTS Description Unit
Unit
cost ($) Cost ($)
Clearing of vegetation Clearing and grubbing m^2 3 9720000
Grading; Earth works
Earth excavation or fill
m^3
27.06 14650000
%
Landscaping
Sodding and top soil m^2 3.52 11404800
Top soil m^3 2.67 2560000
Drainage of the right of
the way
Curb and Gutter m 360 38880000
500 mm pipe culvert + end
sections m
249 26892000
1500 mm wide box culvert m 350 37800000
storm water sweres m 65 7020000
Guard rails and safety
appurtenant
Concrete median m 313 33804000
Steel guardrail at shoulder m 56 6048000
3 cable guard rail at
shoulder m
10 1080000
Fencing and gates Chain link fence m 15 1620000
Wire fence m 9.03 975240
Lighting Poles
Hight mast Piece 3000 600000
Standard Piece 1300 10920000
Toll Booth and Gates
Traffic control
Painting of taraffic control
lines Km 576 62208
TOTAL 204036248
Pavement
layers
Description of payment
layer
Amount
Quantit
y per
Km
Price per
unit per
2 lane
8 lane
total in
HIGHWAY
407
Cost/ Km Total cost
surface H1-1. Mm(t) 40 750 84.75 339 254250 27459000
Binder
Medium Binder Duty,
mm(t)
60 1125 66.2 264.8 297900
32173200
Extra
layer
Medium Binder Duty,
mm(t)
60 1125 66.2 264.8 297900
32173200
Base Granular A, mm(t) 150 6991 16.04 64.16 448542.56
48442596.4
8
Subbase Granular A, mm(t) 450 15206 8.27 33.08 503014.48
54325563.8
4
Shoulder H1-1 . Mm(t) 40 100 84.75 339 33900 3661200
Shoulder
Medium Binder Duty,
mm(t)
50 125 66.2 264.8 33100
3574800
Subgrade
subgrade improvement,
% area(m^2)
500 6.16 24.64 12320
1330560
TOTAL
203140120.
3
Data & Assumptions- Alternative 2
 Initial Cost = $459,123,752 CAD
Pavement
layers
Description of payment layer,
Amount ( quantity)
Quantity
per Km
Price per
unit per
2 lane
8 lane
total in
HIGHWAY
407
Cost per Km Total cost Total cost
surface PCCP ( 120mm ) (t) 750 94.92 379.68 284760 30754080 27459000
Binder Medium Binder Duty, mm(t) 1125 66.2 264.8 297900
32173200 32173200
Extra layer Medium Binder Duty, mm(t) 1125 66.2 264.8 297900
32173200 32173200
Base Granular A, mm(t) 6991 16.04 64.16 448542.56
48442596 48442596.48
Subbase Granular A, mm(t) 15206 8.27 33.08 503014.48
54325564 54325563.84
Shoulder PCCP ( 120mm ) (t) 100 94.92 379.68 37968 4100544 3661200
Shoulder Medium Binder Duty, mm(t) 125 66.2 264.8 33100
3574800 3574800
Subgrade
subgrade improvement, %
area(m^2)
500 6.16 24.64 12320
1330560 1330560
TOTAL 206874544 203140120.3
INTIAL COSTS Description Unit
unit cost
($)
quantity Cost
Cleraring of
vegeterian
Clearing and grubbing m^2 3 9720000
Grading; Earth
works
Earth excavation or fill m^3 27.06 14650000
Percent of rock excavation or
fill
%
Landscaping
Sodding and top soil m^2 4.22 13685760
Top soil m^3 3.2 3072000
Drainage of the
right of the way
Curb and Gutter m 360 108000 38880000
500 mm pipe culvert + end
sections
m 249 108000 26892000
1500 mm wide box culvert m 350 108000 37800000
bioretention swale drain km 50000 108 5400000
Guard rails and
safety appurtenats
Concrete median m 313 108000 33804000
Steel guardrail at shoulder m 56 108000 6048000
3 cable guard rail at shoulder m 10 108000 1080000
Fencicng and gates
Chain link fence m 15 108000 1620000
Wire fence m 9.03 108000 975240
Lighting Solar Panel Lights Piece 1700 16800 28560000
Electronic Tolling
System
Piece 50 600000 30000000
Traffic control
Painting of taraffic control
lines
Km 576 108 62208
TOTAL 252249208
Annual Operation & Maintenance Expenses –
Alternative 1
Operation and Maintenace Costs for Traditianl Highway Construction Option
year
System Operation
Expenses
Customer
Operation
Expenses
Highway
Maintenance
Expenses
General and
Admistration
Expenses
Contract
Expenses Total Expense year EOY
2015 0 2015 0
2016 37,513,000.00 77,400,000.00 3,513,407.79 23,000,000.00 6,900,000.00 (148,326,407.79) 2016 1
2017 38,214,493.10 78,847,380.00 3,579,108.51 23,430,100.00 7,029,030.00 (151,100,111.61) 2017 2
2018 38,929,104.12 80,321,826.01 3,646,037.84 23,868,242.87 7,160,472.86 (153,925,683.70) 2018 3
2019 39,657,078.37 81,823,844.15 3,714,218.75 24,314,579.01 7,294,373.70 (156,804,093.98) 2019 4
2020 40,398,665.73 83,353,950.04 3,783,674.64 24,769,261.64 7,430,778.49 (159,736,330.54) 2020 5
2021 41,154,120.78 84,912,668.90 3,854,429.35 25,232,446.83 7,569,734.05 (162,723,399.92) 2021 6
2022 41,923,702.84 86,500,535.81 3,926,507.18 25,704,293.59 7,711,288.08 (165,766,327.50) 2022 7
2023 42,707,676.08 88,118,095.83 3,999,932.87 26,184,963.88 7,855,489.16 (168,866,157.82) 2023 8
2024 43,506,309.63 89,765,904.22 4,074,731.61 26,674,622.70 8,002,386.81 (172,023,954.98) 2024 9
2025 44,319,877.62 91,444,526.63 4,150,929.09 27,173,438.15 8,152,031.44 (175,240,802.93) 2025 10
2026 45,148,659.33 93,154,539.28 4,228,551.47 27,681,581.44 8,304,474.43 (178,517,805.95) 2026 11
2027 45,992,939.26 94,896,529.17 4,307,625.38 28,199,227.01 8,459,768.10 (181,856,088.92) 2027 12
2028 46,853,007.22 96,671,094.26 4,388,177.97 28,726,552.56 8,617,965.77 (185,256,797.78) 2028 13
2029 47,729,158.46 98,478,843.72 4,470,236.90 29,263,739.09 8,779,121.73 (188,721,099.90) 2029 14
2030 48,621,693.72 100,320,398.10 4,553,830.33 29,810,971.01 8,943,291.30 (192,250,184.47) 2030 15
2031 49,530,919.39 102,196,389.55 4,638,986.96 30,368,436.17 9,110,530.85 (195,845,262.92) 2031 16
2032 50,457,147.59 104,107,462.03 4,725,736.02 30,936,325.93 9,280,897.78 (199,507,569.34) 2032 17
2033 51,400,696.25 106,054,271.57 4,814,107.28 31,514,835.22 9,454,450.57 (203,238,360.88) 2033 18
2034 52,361,889.27 108,037,486.45 4,904,131.08 32,104,162.64 9,631,248.79 (207,038,918.23) 2034 19
2035 53,341,056.59 110,057,787.45 4,995,838.34 32,704,510.48 9,811,353.14 (210,910,546.00) 2035 20
2036 54,338,534.35 112,115,868.07 5,089,260.51 33,316,084.83 9,994,825.45 (214,854,573.21) 2036 21
2037 55,354,664.95 114,212,434.80 5,184,429.68 33,939,095.61 10,181,728.68 (218,872,353.73) 2037 22
2038 56,389,797.18 116,348,207.33 5,281,378.52 34,573,756.70 10,372,127.01 (222,965,266.75) 2038 23
2039 57,444,286.39 118,523,918.81 5,380,140.30 35,220,285.95 10,566,085.79 (227,134,717.23) 2039 24
2040 58,518,494.54 120,740,316.09 5,480,748.92 35,878,905.30 10,763,671.59 (231,382,136.45) 2040 25
2041 59,612,790.39 122,998,160.00 5,583,238.93 36,549,840.83 10,964,952.25 (235,708,982.40) 2041 26
2042 60,727,549.57 125,298,225.60 5,687,645.49 37,233,322.85 11,169,996.86 (240,116,740.37) 2042 27
2043 61,863,154.75 127,641,302.41 5,794,004.47 37,929,585.99 11,378,875.80 (244,606,923.41) 2043 28
2044 63,019,995.74 130,028,194.77 5,902,352.35 38,638,869.25 11,591,660.77 (249,181,072.88) 2044 29
2045 64,198,469.66 132,459,722.01 6,012,726.34 39,361,416.10 11,808,424.83 (253,840,758.94) 2045 30 (300,000,000.00)
(250,000,000.00)
(200,000,000.00)
(150,000,000.00)
(100,000,000.00)
Annual Operation & Maintenance Expenses –
Alternative 2Operation and Maintenace Costs for Traditianl Highway Construction Option
year
System
Operation
Expenses
Customer
Operation
Expenses
Highway
Maintenance
Expenses
General and
Admistration
Expenses
Contract
Expenses Total Expense year EOY
2015 - 2015 0
2016 16,300,000.00 77,400,000.00 4,797,407.79 23,000,000.00 6,900,000.00 (128,397,407.79) 2016 1
2017 16,604,810.00 78,847,380.00 4,887,119.31 23,430,100.00 7,029,030.00 (130,798,439.31) 2017 2
2018 16,915,319.95 80,321,826.01 4,978,508.44 23,868,242.87 7,160,472.86 (133,244,370.13) 2018 3
2019 17,231,636.43 81,823,844.15 5,071,606.55 24,314,579.01 7,294,373.70 (135,736,039.85) 2019 4
2020 17,553,868.03 83,353,950.04 5,166,445.59 24,769,261.64 7,430,778.49 (138,274,303.79) 2020 5
2021 17,882,125.36 84,912,668.90 5,263,058.12 25,232,446.83 7,569,734.05 (140,860,033.27) 2021 6
2022 18,216,521.11 86,500,535.81 5,824,381.93 25,704,293.59 7,711,288.08 (143,957,020.52) 2022 7
2023 18,557,170.05 88,118,095.83 5,461,736.94 26,184,963.88 7,855,489.16 (146,177,455.86) 2023 8
2024 18,904,189.13 89,765,904.22 5,563,871.42 26,674,622.70 8,002,386.81 (148,910,974.29) 2024 9
2025 19,257,697.47 91,444,526.63 5,667,915.81 27,173,438.15 8,152,031.44 (151,695,609.51) 2025 10
2026 19,617,816.41 93,154,539.28 3,466,469.11 27,681,581.44 8,304,474.43 (152,224,880.67) 2026 11
2027 19,984,669.58 94,896,529.17 5,881,877.88 28,199,227.01 8,459,768.10 (157,422,071.74) 2027 12
2028 20,358,382.90 96,671,094.26 5,991,868.99 28,726,552.56 8,617,965.77 (160,365,864.48) 2028 13
2029 20,739,084.66 98,478,843.72 6,103,916.95 29,263,739.09 8,779,121.73 (163,364,706.15) 2029 14
2030 21,126,905.54 100,320,398.10 65,221,924.71 29,810,971.01 8,943,291.30 (225,423,490.67) 2030 15
2031 21,521,978.68 102,196,389.55 6,334,337.92 30,368,436.17 9,110,530.85 (169,531,673.16) 2031 16
2032 21,924,439.68 104,107,462.03 6,452,790.04 30,936,325.93 9,280,897.78 (172,701,915.45) 2032 17
2033 22,334,426.70 106,054,271.57 6,573,457.21 31,514,835.22 9,454,450.57 (175,931,441.27) 2033 18
2034 22,752,080.48 108,037,486.45 6,696,380.86 32,104,162.64 9,631,248.79 (179,221,359.22) 2034 19
2035 23,177,544.38 110,057,787.45 6,821,603.18 32,704,510.48 9,811,353.14 (182,572,798.64) 2035 20
2036 23,610,964.46 112,115,868.07 13,291,000.01 33,316,084.83 9,994,825.45 (192,328,742.82) 2036 21
2037 24,052,489.50 114,212,434.80 7,079,116.59 33,939,095.61 10,181,728.68 (189,464,865.19) 2037 22
2038 24,502,271.05 116,348,207.33 7,211,496.07 34,573,756.70 10,372,127.01 (193,007,858.17) 2038 23
2039 24,960,463.52 118,523,918.81 7,346,351.04 35,220,285.95 10,566,085.79 (196,617,105.11) 2039 24
2040 25,427,224.19 120,740,316.09 7,483,727.81 35,878,905.30 10,763,671.59 (200,293,844.98) 2040 25
2041 25,902,713.28 122,998,160.00 7,623,673.52 36,549,840.83 10,964,952.25 (204,039,339.88) 2041 26
2042 26,387,094.02 125,298,225.60 7,766,236.21 37,233,322.85 11,169,996.86 (207,854,875.54) 2042 27
2043 26,880,532.68 127,641,302.41 7,911,464.83 37,929,585.99 11,378,875.80 (211,741,761.71) 2043 28
2044 27,383,198.64 130,028,194.77 84,536,039.43 38,638,869.25 11,591,660.77 (292,177,962.86) 2044 29
2045 27,895,264.45 132,459,722.01 8,210,120.18 39,361,416.10 11,808,424.83 (219,734,947.57) 2045 30 (350,000,000.00)
(300,000,000.00)
(250,000,000.00)
(200,000,000.00)
(150,000,000.00)
(100,000,000.00)
Revenues- Alternative 1
Alternative 1 Alternative 2
0
50000000
100000000
150000000
200000000
250000000
300000000
350000000
400000000
450000000
500000000
AnnualRevenues($)
Year
TOTAL REVENU Over Life Cycle of
Project- Traditional Highway
0
100000000
200000000
300000000
400000000
500000000
600000000
700000000
AnnualRevenues($)
Year
TOTAL REVENU Over Life Cycle of
Project- Sustainable Highway
General Project Assumptions
Assumption Reference
MARR 3.95%
Based on the Inflation rate & Real
interest rate
Inflation Rate 1.07 Inflation Canada
Depreciation Rate 8% CCA Classes- Canada Revenue Agency
Corporate Tax
Rate 26.5%
Canada Revenue Agency
ATMARR 3% Based on MARR
Planning Horizon 30 years -
Bank Loan Interest
Rate
6% Highway 407 Ontario
Methods of Evaluation
 The 8 Steps of a Systematic Economic Analysis
Technique:
1. Identify the alternatives
2. Define the planning horizon
3. Specify the discount rate
4. Estimate the cash flows (BTCF)
5. Determine the After Tax Cash Flow (ATCF)
6. Compare the alternatives
7. Perform supplementary analyses
8. Select the preferred investment
2. Defining The Planning Horizon
 The planning horizon is the amount of time an organization will look into the future
when preparing a strategic plan.
 Four methods:
1. LCM
2. Longest Life
3. Shortest Life
4. Organizational needs
 The planning horizon is estimated according to our “Firm’s need” decision based on
our contract duration period of 30 years, rather than the “Longest Life” planning
horizon which equals to 60 years.
3. Specify the discount rate
 The minimum attractive rate of return (MARR) is the interest rate that a firm
wished to earn on its investment
 In order to calculate the value of MARR, the following equation is used:
(1 + MARR) = (1 + r) * (1+ f) where,
r = Real Interest rate
f = Inflation Rate
Real Interest Rate = 2.85% Annual Inflation Rate = 1.07% (Inflation Canada 2015(CPI))
From the equation, MARR = 3.95%
4. Estimate The Before Tax Cash Flow (BTCF)
Bank Loan Cash Flow Project Cash Flow
Bank Loan Cash Flow
Financing Plan A Financing Plan B
BANK Loan Repayment Plans
 Four loan repayment plans are evaluated:
1. Pay interest due at end of each year, and principal at end of year 30.
2. Make equal end-of-period principal payments of $10,179,409.21 and pay
interest each period on the unpaid balance at the beginning of the period.
3. Make 30 equal end-of-period payments over the loan period.
4. Make no payment until the end of the loan period.
Corporate interest rate of 6% compounded annually.
 Method #2 has been chosen: Make equal end-of-period principal payments of
$10,179,409.21 and pay interest due at the end of each period. The interest
of each period is the interest on the unpaid balance at the beginning of the
year.
Tabular Method- Alternative 1
 Using the Tabular Method,
the annual payment
(includes the principal &
interest) is calculated
using the annual worth
equation
 Using The Tabular method,
the loan payment schedule
is constructed showing the
remaining balance at the
end of each year, Interest
payment and Principal
payment.
 The payment will start
after the first year when
the construction phase is
over.
Loan Repayment Cash Flow- Alternative 1
(50,000,000.00)
-
50,000,000.00
100,000,000.00
150,000,000.00
200,000,000.00
250,000,000.00
300,000,000.00
350,000,000.00
BankLoanCashFlow($)
Year
Tabular Method- Alternative 2
 Using the Tabular Method,
the annual payment
(includes the principal &
interest) is calculated
using the annual worth
equation
 Using The Tabular method,
the loan payment schedule
is constructed showing the
remaining balance at the
end of each year, Interest
payment and Principal
payment.
 The payment will start
after the first year when
the construction phase is
over.
Loan Repayment Cash Flow- Alternative 2
(100,000,000.00)
(50,000,000.00)
-
50,000,000.00
100,000,000.00
150,000,000.00
200,000,000.00
250,000,000.00
300,000,000.00
350,000,000.00
400,000,000.00
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
2042
2043
2044
2045
BankLoanCashFlow($)
Year
Project Cash Flow
 Cash flows are key to discounted cash flow valuations. To measure cash flows,
the following parameters have to be taken into consideration:
1. Specify the initial investment.
2. Specify the discount rate
3. Determine the salvage value
4. Determine the annual operating & maintenance expenses.
5. Determine the annual net income.
6. Determine the net cash flow in each year.
Project Cash Flow
Alternative 1 Alternative 2
(500,000,000.00)
(400,000,000.00)
(300,000,000.00)
(200,000,000.00)
(100,000,000.00)
-
100,000,000.00
200,000,000.00
300,000,000.00
400,000,000.00
0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30
NetBeforeTaxCashFlow($)
End Of Year (EOY)
BTCF Traditional Highway-Alternative 1
(600,000,000.00)
(400,000,000.00)
(200,000,000.00)
-
200,000,000.00
400,000,000.00
600,000,000.00
800,000,000.00
0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30
NetBeforeTaxCashFlow($)
End Of Year (EOY)
BTCF Sustainable Highway
5. After Tax Cash Flow Analysis (ATCF)
 INCOME TAX =Taxable income * Tax Rate
 ATCF = Before Tax CF – income tax
 MARR = ATMARR/ (1 – tax rate)
 4% = ATMARR/ (1-26.5%)
 ATMARR= 3%
 CAA Depreciation Method
CAA Depreciation
 The CCA rate for
highways is 8% in
class 17
 Planning horizon =
30 years
ATCF
Salvage Value/Market
Value > Book value @ year
30
6. Compare Between Alternatives
 Single project- Investment Worth Measurement:
1. Payback Period (PBP)
2. Present Worth (PW)
3. Annual Worth (AW)
4. Future Worth (FW)
5. Internal Rate of Return (IRR)
6. External Rate of Return (ERR)
7. Capitalized worth method (CW)
Accept the investment if:
 PW >= 0$
 FW >= 0$
 AW >= 0$
 IRR >= ATMARR
 ERR >= ATMARR
6. Compare Between Alternatives
 PW analysis results:
The Present Worth (PW) of alternative 2 is $1,954,306,928 CAD and bigger than 0. The PW for Alternative 1
is $544,853,106 CAD and bigger than 0. The two investments are accepted.
 AW analysis results:
Based on the Annual Worth analysis (AW) for each alternative, alternatives 1&2 are accepted.
 FW analysis results:
Based on the Future Worth analysis (FW), FW1= $ 1 284 519 418,31 > 0, and FW2 =4,607,379,805 > 0, both
alternatives are accepted.
 IRR analysis:
IRR for Alternative 1- Simple investment (one sign change) is 10.92%
IRR for Alternative 2- Simple investment (one sign change) is 35%
Both alternative IRR’s value are bigger than that of the ATMARR, but IRR Alternative B is higher and so the
Sustainable Highway investment is more attractive, since the higher the IRR on a project and the greater
the amount by which it exceeds the cost of capital.
Ranking Approach
 In order to compare
between
alternatives using
the ranking
approach:
 Find PW, of
Alternatives 1&2
 Select the one with
the highest positive
PW value. Where;
Present worth (PW)
= F*(1+i) n
 Consider the option
of “Doing Nothing”
= not to invest in
either alternatives.
Alternative B - Sustainable highway
is selected; PW(B) is the highest.
Incremental Approach
 PW (B-A) > 0 select alternative B If IRR (B-A) > ATMARR
 PW (B-A) = 0 select either one If IRR (B-A) = ATMARR
 PW (B-A) < 0 select alternative A If IRR (B-A) < ATMARRT
PW (A-0) = $497,746,362.54 > 0
Alternative A is better than “do nothing”
PW (B- A) = $1,509,677,166.62 > 0
Alternative (B) is better than Alternative (A)
Alternative B is the best.
Supplementary Analysis
 1. Sensitivity Analysis
 Case 1
 All parameters are fixed except for “ATMARR”.
 Shows how change in ATMARR affect PW, AW, FW, and IRR.
$-
$200,000,000.00
$400,000,000.00
$600,000,000.00
$800,000,000.00
$1,000,000,000.00
$1,200,000,000.00
$1,400,000,000.00
Valuein$
% Error ATMARR
Sensitivity - % Error ATMARR -
Alternative 1
PW Traditional
FW Traditional
AW Traditional
IRR Traditional
Supplementary Analysis
 1. Sensitivity Analysis
 Case 2
 All parameters are fixed except for “The total number of highway user”, which
directly affect the revenues.
 Shows how change in the Revenue affect on “PW”, “AW”, “FW”, and “IRR”.
$(2,000,000,000.00)
$-
$2,000,000,000.00
$4,000,000,000.00
$6,000,000,000.00
$8,000,000,000.00
$10,000,000,000.00
$12,000,000,000.00
Valuein$
% Error No. of Users
Sensitivity - % Error No. of Users -
Sustainable
PW Sustainable
FW Sustainable
AW Sustainable
IRR Sustainable
Supplementary Analysis
Depreciation Methods Comparison-Alternative 1
0
50000000
100000000
150000000
200000000
250000000
300000000
350000000
400000000
450000000
1 2 3 4 5 6 7 8 9 10111213141516171819202122232425262728293031
ANNUALBOOKVALUE($)
YEAR
Comparision between Depreciation Methods
streight line
SOYD
CCA
Methods of Loan Repayment Comparison for
Alternative 1
8.Select Preferred Investment
 The two alternatives have been evaluated using the 8 Economic Methods of
Evaluation, Alternative 2, the Sustainable Highway design for Highway 640 is
selected, since it best meets the objectives of the study.


More Related Content

What's hot

Surveys & alignment of Railway Engineering
Surveys & alignment of Railway EngineeringSurveys & alignment of Railway Engineering
Surveys & alignment of Railway Engineering
Latif Hyder Wadho
 
Construction of rigid pavement
Construction of rigid pavement Construction of rigid pavement
Construction of rigid pavement
chiranjeevulu chinthala
 
CV530_04_Pavement-Design.pdf
CV530_04_Pavement-Design.pdfCV530_04_Pavement-Design.pdf
CV530_04_Pavement-Design.pdf
ssuser3f175e
 
Transition curve and Superelevation
Transition curve and SuperelevationTransition curve and Superelevation
Transition curve and Superelevation
Mir Zafarullah
 
Introduction of Reinforced Concrete Design
Introduction of Reinforced Concrete DesignIntroduction of Reinforced Concrete Design
Introduction of Reinforced Concrete Design
maylene san luis
 
Airport engineering
Airport engineering Airport engineering
Airport engineering
Jaspreet singh
 
Geometric desing of railway track
Geometric desing of railway trackGeometric desing of railway track
Geometric desing of railway track
mohitjain123
 
Module 1(highway planning and scope of highway engineering)
Module 1(highway planning and scope of highway engineering)Module 1(highway planning and scope of highway engineering)
Module 1(highway planning and scope of highway engineering)
Pankti Jethi
 
Traversing Practical part 1
Traversing Practical part 1Traversing Practical part 1
Traversing Practical part 1
Bahzad5
 
Pavement materials in Road Construction
Pavement materials in Road ConstructionPavement materials in Road Construction
Pavement materials in Road Construction
srinivas2036
 
5.track or permanent way and track stresses
5.track or permanent way and track stresses5.track or permanent way and track stresses
5.track or permanent way and track stresses
Mani Vel
 
CABLE ANCHORING AND GROUTING / Diaphragm Walls
CABLE ANCHORING AND GROUTING / Diaphragm Walls CABLE ANCHORING AND GROUTING / Diaphragm Walls
CABLE ANCHORING AND GROUTING / Diaphragm Walls
Manvinder Kingra
 
Bridge survey
Bridge surveyBridge survey
Bridge survey
SAGAR KUMAR
 
Factors in Airport site selection PART-2
Factors in Airport site selection PART-2Factors in Airport site selection PART-2
Factors in Airport site selection PART-2
RAMPRASAD KUMAWAT
 
staad pro
staad prostaad pro
staad pro
Jaspreet singh
 
A project report on flyover internship bihar rajya pul nirman nigam limited p...
A project report on flyover internship bihar rajya pul nirman nigam limited p...A project report on flyover internship bihar rajya pul nirman nigam limited p...
A project report on flyover internship bihar rajya pul nirman nigam limited p...
Prashant Shaurabh
 
Sub grade preperation
Sub grade preperationSub grade preperation
Sub grade preperation
EPA Infrastructure Pvt. Ltd.
 
Highway & Railway Engineering
Highway & Railway EngineeringHighway & Railway Engineering
Highway & Railway Engineering
GAURAV. H .TANDON
 
Airport/Airfield Runway Flexible pavement design
Airport/Airfield Runway Flexible pavement designAirport/Airfield Runway Flexible pavement design
Airport/Airfield Runway Flexible pavement design
FOYSOLMAHMUD1
 
Lateral earth pressure
Lateral earth pressureLateral earth pressure
Lateral earth pressure
Pradeep Kumar
 

What's hot (20)

Surveys & alignment of Railway Engineering
Surveys & alignment of Railway EngineeringSurveys & alignment of Railway Engineering
Surveys & alignment of Railway Engineering
 
Construction of rigid pavement
Construction of rigid pavement Construction of rigid pavement
Construction of rigid pavement
 
CV530_04_Pavement-Design.pdf
CV530_04_Pavement-Design.pdfCV530_04_Pavement-Design.pdf
CV530_04_Pavement-Design.pdf
 
Transition curve and Superelevation
Transition curve and SuperelevationTransition curve and Superelevation
Transition curve and Superelevation
 
Introduction of Reinforced Concrete Design
Introduction of Reinforced Concrete DesignIntroduction of Reinforced Concrete Design
Introduction of Reinforced Concrete Design
 
Airport engineering
Airport engineering Airport engineering
Airport engineering
 
Geometric desing of railway track
Geometric desing of railway trackGeometric desing of railway track
Geometric desing of railway track
 
Module 1(highway planning and scope of highway engineering)
Module 1(highway planning and scope of highway engineering)Module 1(highway planning and scope of highway engineering)
Module 1(highway planning and scope of highway engineering)
 
Traversing Practical part 1
Traversing Practical part 1Traversing Practical part 1
Traversing Practical part 1
 
Pavement materials in Road Construction
Pavement materials in Road ConstructionPavement materials in Road Construction
Pavement materials in Road Construction
 
5.track or permanent way and track stresses
5.track or permanent way and track stresses5.track or permanent way and track stresses
5.track or permanent way and track stresses
 
CABLE ANCHORING AND GROUTING / Diaphragm Walls
CABLE ANCHORING AND GROUTING / Diaphragm Walls CABLE ANCHORING AND GROUTING / Diaphragm Walls
CABLE ANCHORING AND GROUTING / Diaphragm Walls
 
Bridge survey
Bridge surveyBridge survey
Bridge survey
 
Factors in Airport site selection PART-2
Factors in Airport site selection PART-2Factors in Airport site selection PART-2
Factors in Airport site selection PART-2
 
staad pro
staad prostaad pro
staad pro
 
A project report on flyover internship bihar rajya pul nirman nigam limited p...
A project report on flyover internship bihar rajya pul nirman nigam limited p...A project report on flyover internship bihar rajya pul nirman nigam limited p...
A project report on flyover internship bihar rajya pul nirman nigam limited p...
 
Sub grade preperation
Sub grade preperationSub grade preperation
Sub grade preperation
 
Highway & Railway Engineering
Highway & Railway EngineeringHighway & Railway Engineering
Highway & Railway Engineering
 
Airport/Airfield Runway Flexible pavement design
Airport/Airfield Runway Flexible pavement designAirport/Airfield Runway Flexible pavement design
Airport/Airfield Runway Flexible pavement design
 
Lateral earth pressure
Lateral earth pressureLateral earth pressure
Lateral earth pressure
 

Similar to Economic Feasibility Study for Highway 640

Cp 24062018 2241
Cp 24062018 2241Cp 24062018 2241
Cp 24062018 2241
Shze Hwa Lee
 
PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...
PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...
PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...
Swagatam Mitra
 
System Integration
System IntegrationSystem Integration
System Integration
anjal3753
 
EDrive Actuators L-TAC LS
EDrive Actuators L-TAC LS EDrive Actuators L-TAC LS
EDrive Actuators L-TAC LS
Electromate
 
Summary modified RE.pdf
Summary modified RE.pdfSummary modified RE.pdf
Summary modified RE.pdf
AbhishekAnand640
 
Strauto 2015
Strauto 2015Strauto 2015
Strauto 2015
yuri soang
 
Mojtaba Hasanlu's Portfolios in Rotor
Mojtaba Hasanlu's Portfolios in RotorMojtaba Hasanlu's Portfolios in Rotor
Mojtaba Hasanlu's Portfolios in Rotor
Shanghai Jiao Tong University
 
IRJET-Estimating the Vehicle Operating Cost through Railway Over Bridge
IRJET-Estimating the Vehicle Operating Cost through Railway Over BridgeIRJET-Estimating the Vehicle Operating Cost through Railway Over Bridge
IRJET-Estimating the Vehicle Operating Cost through Railway Over Bridge
IRJET Journal
 
Microsoft power point fowt2018-boscolofrancesco_v2.pptx
Microsoft power point   fowt2018-boscolofrancesco_v2.pptxMicrosoft power point   fowt2018-boscolofrancesco_v2.pptx
Microsoft power point fowt2018-boscolofrancesco_v2.pptx
TECNALIA Marine Energy
 
SLM project presentation
SLM project presentationSLM project presentation
SLM project presentation
Hesham Ibrahim
 
TabelBaja1.pdf
TabelBaja1.pdfTabelBaja1.pdf
TabelBaja1.pdf
imron62
 
Funicular railways Proposal ppt
Funicular railways Proposal pptFunicular railways Proposal ppt
Funicular railways Proposal ppt
Abhay Ocean India ltd.
 
GLIO Index
GLIO IndexGLIO Index
Dr. mohd . montazeri tehran metro
Dr. mohd . montazeri  tehran metroDr. mohd . montazeri  tehran metro
Dr. mohd . montazeri tehran metro
Ibrahim Al-Hudhaif
 
MRWD Water Production Proposals Comparison
MRWD Water Production Proposals ComparisonMRWD Water Production Proposals Comparison
MRWD Water Production Proposals Comparison
Marcelo Augusto A. Cosgayon
 
cost appraisal
cost appraisalcost appraisal
cost appraisal
ahmong4
 
PKG-II.pptx
PKG-II.pptxPKG-II.pptx
PKG-II.pptx
KIOSCN
 
88 Gibraltar Pricelist Tower 2
88 Gibraltar Pricelist Tower 288 Gibraltar Pricelist Tower 2
88 Gibraltar Pricelist Tower 2
88gibraltar
 
Esriuk_track3_bruce mc-daniel - highways england
Esriuk_track3_bruce mc-daniel - highways englandEsriuk_track3_bruce mc-daniel - highways england
Esriuk_track3_bruce mc-daniel - highways england
Esri UK
 
Presentation2_Agus Widyianto_MSME.pdf
Presentation2_Agus Widyianto_MSME.pdfPresentation2_Agus Widyianto_MSME.pdf
Presentation2_Agus Widyianto_MSME.pdf
AgusWidyianto2
 

Similar to Economic Feasibility Study for Highway 640 (20)

Cp 24062018 2241
Cp 24062018 2241Cp 24062018 2241
Cp 24062018 2241
 
PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...
PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...
PROJECT 8th SEM - DEVELOPMENT OF SOME INTEGRATED DECISION-MAKING FRAMEWORK FO...
 
System Integration
System IntegrationSystem Integration
System Integration
 
EDrive Actuators L-TAC LS
EDrive Actuators L-TAC LS EDrive Actuators L-TAC LS
EDrive Actuators L-TAC LS
 
Summary modified RE.pdf
Summary modified RE.pdfSummary modified RE.pdf
Summary modified RE.pdf
 
Strauto 2015
Strauto 2015Strauto 2015
Strauto 2015
 
Mojtaba Hasanlu's Portfolios in Rotor
Mojtaba Hasanlu's Portfolios in RotorMojtaba Hasanlu's Portfolios in Rotor
Mojtaba Hasanlu's Portfolios in Rotor
 
IRJET-Estimating the Vehicle Operating Cost through Railway Over Bridge
IRJET-Estimating the Vehicle Operating Cost through Railway Over BridgeIRJET-Estimating the Vehicle Operating Cost through Railway Over Bridge
IRJET-Estimating the Vehicle Operating Cost through Railway Over Bridge
 
Microsoft power point fowt2018-boscolofrancesco_v2.pptx
Microsoft power point   fowt2018-boscolofrancesco_v2.pptxMicrosoft power point   fowt2018-boscolofrancesco_v2.pptx
Microsoft power point fowt2018-boscolofrancesco_v2.pptx
 
SLM project presentation
SLM project presentationSLM project presentation
SLM project presentation
 
TabelBaja1.pdf
TabelBaja1.pdfTabelBaja1.pdf
TabelBaja1.pdf
 
Funicular railways Proposal ppt
Funicular railways Proposal pptFunicular railways Proposal ppt
Funicular railways Proposal ppt
 
GLIO Index
GLIO IndexGLIO Index
GLIO Index
 
Dr. mohd . montazeri tehran metro
Dr. mohd . montazeri  tehran metroDr. mohd . montazeri  tehran metro
Dr. mohd . montazeri tehran metro
 
MRWD Water Production Proposals Comparison
MRWD Water Production Proposals ComparisonMRWD Water Production Proposals Comparison
MRWD Water Production Proposals Comparison
 
cost appraisal
cost appraisalcost appraisal
cost appraisal
 
PKG-II.pptx
PKG-II.pptxPKG-II.pptx
PKG-II.pptx
 
88 Gibraltar Pricelist Tower 2
88 Gibraltar Pricelist Tower 288 Gibraltar Pricelist Tower 2
88 Gibraltar Pricelist Tower 2
 
Esriuk_track3_bruce mc-daniel - highways england
Esriuk_track3_bruce mc-daniel - highways englandEsriuk_track3_bruce mc-daniel - highways england
Esriuk_track3_bruce mc-daniel - highways england
 
Presentation2_Agus Widyianto_MSME.pdf
Presentation2_Agus Widyianto_MSME.pdfPresentation2_Agus Widyianto_MSME.pdf
Presentation2_Agus Widyianto_MSME.pdf
 

Economic Feasibility Study for Highway 640

  • 2. Objective of Study  to provide a decision-making tool between our two investment alternatives  to study and analyze alternatives and recommend the best choice of investment. Finally to perform an assessment analysis for the alternative through sensitivity analysis.  Moreover, the objective of choosing the Sustainable Highway as one of the alternatives is to play a leading role in a sustainable future. In addition, to improve the quality of highway design and so reduce to the cost of operations on the long term.
  • 3. Alternative Consideration Alternative 1  Traditional Highway Design Alternative 2  Sustainable Highway Design
  • 4. Alternative Consideration Alternative 1  Regular Asphalt Pavement  Electric Lightning Poles  No Environmental landscaping  Regular Tolls Machines Alternative 2  Concrete PCCP Pavement  Solar Panel Lightning poles  Environmental landscaping  Electronic Toll Collection System  Higher useful life  Higher traffic capacity  Lower O&M costs
  • 5. Data & Assumptions- Alternative 1  Initial Cost = $407,176,368 CAD Alternative 1- INTIAL COSTS Description Unit Unit cost ($) Cost ($) Clearing of vegetation Clearing and grubbing m^2 3 9720000 Grading; Earth works Earth excavation or fill m^3 27.06 14650000 % Landscaping Sodding and top soil m^2 3.52 11404800 Top soil m^3 2.67 2560000 Drainage of the right of the way Curb and Gutter m 360 38880000 500 mm pipe culvert + end sections m 249 26892000 1500 mm wide box culvert m 350 37800000 storm water sweres m 65 7020000 Guard rails and safety appurtenant Concrete median m 313 33804000 Steel guardrail at shoulder m 56 6048000 3 cable guard rail at shoulder m 10 1080000 Fencing and gates Chain link fence m 15 1620000 Wire fence m 9.03 975240 Lighting Poles Hight mast Piece 3000 600000 Standard Piece 1300 10920000 Toll Booth and Gates Traffic control Painting of taraffic control lines Km 576 62208 TOTAL 204036248 Pavement layers Description of payment layer Amount Quantit y per Km Price per unit per 2 lane 8 lane total in HIGHWAY 407 Cost/ Km Total cost surface H1-1. Mm(t) 40 750 84.75 339 254250 27459000 Binder Medium Binder Duty, mm(t) 60 1125 66.2 264.8 297900 32173200 Extra layer Medium Binder Duty, mm(t) 60 1125 66.2 264.8 297900 32173200 Base Granular A, mm(t) 150 6991 16.04 64.16 448542.56 48442596.4 8 Subbase Granular A, mm(t) 450 15206 8.27 33.08 503014.48 54325563.8 4 Shoulder H1-1 . Mm(t) 40 100 84.75 339 33900 3661200 Shoulder Medium Binder Duty, mm(t) 50 125 66.2 264.8 33100 3574800 Subgrade subgrade improvement, % area(m^2) 500 6.16 24.64 12320 1330560 TOTAL 203140120. 3
  • 6. Data & Assumptions- Alternative 2  Initial Cost = $459,123,752 CAD Pavement layers Description of payment layer, Amount ( quantity) Quantity per Km Price per unit per 2 lane 8 lane total in HIGHWAY 407 Cost per Km Total cost Total cost surface PCCP ( 120mm ) (t) 750 94.92 379.68 284760 30754080 27459000 Binder Medium Binder Duty, mm(t) 1125 66.2 264.8 297900 32173200 32173200 Extra layer Medium Binder Duty, mm(t) 1125 66.2 264.8 297900 32173200 32173200 Base Granular A, mm(t) 6991 16.04 64.16 448542.56 48442596 48442596.48 Subbase Granular A, mm(t) 15206 8.27 33.08 503014.48 54325564 54325563.84 Shoulder PCCP ( 120mm ) (t) 100 94.92 379.68 37968 4100544 3661200 Shoulder Medium Binder Duty, mm(t) 125 66.2 264.8 33100 3574800 3574800 Subgrade subgrade improvement, % area(m^2) 500 6.16 24.64 12320 1330560 1330560 TOTAL 206874544 203140120.3 INTIAL COSTS Description Unit unit cost ($) quantity Cost Cleraring of vegeterian Clearing and grubbing m^2 3 9720000 Grading; Earth works Earth excavation or fill m^3 27.06 14650000 Percent of rock excavation or fill % Landscaping Sodding and top soil m^2 4.22 13685760 Top soil m^3 3.2 3072000 Drainage of the right of the way Curb and Gutter m 360 108000 38880000 500 mm pipe culvert + end sections m 249 108000 26892000 1500 mm wide box culvert m 350 108000 37800000 bioretention swale drain km 50000 108 5400000 Guard rails and safety appurtenats Concrete median m 313 108000 33804000 Steel guardrail at shoulder m 56 108000 6048000 3 cable guard rail at shoulder m 10 108000 1080000 Fencicng and gates Chain link fence m 15 108000 1620000 Wire fence m 9.03 108000 975240 Lighting Solar Panel Lights Piece 1700 16800 28560000 Electronic Tolling System Piece 50 600000 30000000 Traffic control Painting of taraffic control lines Km 576 108 62208 TOTAL 252249208
  • 7. Annual Operation & Maintenance Expenses – Alternative 1 Operation and Maintenace Costs for Traditianl Highway Construction Option year System Operation Expenses Customer Operation Expenses Highway Maintenance Expenses General and Admistration Expenses Contract Expenses Total Expense year EOY 2015 0 2015 0 2016 37,513,000.00 77,400,000.00 3,513,407.79 23,000,000.00 6,900,000.00 (148,326,407.79) 2016 1 2017 38,214,493.10 78,847,380.00 3,579,108.51 23,430,100.00 7,029,030.00 (151,100,111.61) 2017 2 2018 38,929,104.12 80,321,826.01 3,646,037.84 23,868,242.87 7,160,472.86 (153,925,683.70) 2018 3 2019 39,657,078.37 81,823,844.15 3,714,218.75 24,314,579.01 7,294,373.70 (156,804,093.98) 2019 4 2020 40,398,665.73 83,353,950.04 3,783,674.64 24,769,261.64 7,430,778.49 (159,736,330.54) 2020 5 2021 41,154,120.78 84,912,668.90 3,854,429.35 25,232,446.83 7,569,734.05 (162,723,399.92) 2021 6 2022 41,923,702.84 86,500,535.81 3,926,507.18 25,704,293.59 7,711,288.08 (165,766,327.50) 2022 7 2023 42,707,676.08 88,118,095.83 3,999,932.87 26,184,963.88 7,855,489.16 (168,866,157.82) 2023 8 2024 43,506,309.63 89,765,904.22 4,074,731.61 26,674,622.70 8,002,386.81 (172,023,954.98) 2024 9 2025 44,319,877.62 91,444,526.63 4,150,929.09 27,173,438.15 8,152,031.44 (175,240,802.93) 2025 10 2026 45,148,659.33 93,154,539.28 4,228,551.47 27,681,581.44 8,304,474.43 (178,517,805.95) 2026 11 2027 45,992,939.26 94,896,529.17 4,307,625.38 28,199,227.01 8,459,768.10 (181,856,088.92) 2027 12 2028 46,853,007.22 96,671,094.26 4,388,177.97 28,726,552.56 8,617,965.77 (185,256,797.78) 2028 13 2029 47,729,158.46 98,478,843.72 4,470,236.90 29,263,739.09 8,779,121.73 (188,721,099.90) 2029 14 2030 48,621,693.72 100,320,398.10 4,553,830.33 29,810,971.01 8,943,291.30 (192,250,184.47) 2030 15 2031 49,530,919.39 102,196,389.55 4,638,986.96 30,368,436.17 9,110,530.85 (195,845,262.92) 2031 16 2032 50,457,147.59 104,107,462.03 4,725,736.02 30,936,325.93 9,280,897.78 (199,507,569.34) 2032 17 2033 51,400,696.25 106,054,271.57 4,814,107.28 31,514,835.22 9,454,450.57 (203,238,360.88) 2033 18 2034 52,361,889.27 108,037,486.45 4,904,131.08 32,104,162.64 9,631,248.79 (207,038,918.23) 2034 19 2035 53,341,056.59 110,057,787.45 4,995,838.34 32,704,510.48 9,811,353.14 (210,910,546.00) 2035 20 2036 54,338,534.35 112,115,868.07 5,089,260.51 33,316,084.83 9,994,825.45 (214,854,573.21) 2036 21 2037 55,354,664.95 114,212,434.80 5,184,429.68 33,939,095.61 10,181,728.68 (218,872,353.73) 2037 22 2038 56,389,797.18 116,348,207.33 5,281,378.52 34,573,756.70 10,372,127.01 (222,965,266.75) 2038 23 2039 57,444,286.39 118,523,918.81 5,380,140.30 35,220,285.95 10,566,085.79 (227,134,717.23) 2039 24 2040 58,518,494.54 120,740,316.09 5,480,748.92 35,878,905.30 10,763,671.59 (231,382,136.45) 2040 25 2041 59,612,790.39 122,998,160.00 5,583,238.93 36,549,840.83 10,964,952.25 (235,708,982.40) 2041 26 2042 60,727,549.57 125,298,225.60 5,687,645.49 37,233,322.85 11,169,996.86 (240,116,740.37) 2042 27 2043 61,863,154.75 127,641,302.41 5,794,004.47 37,929,585.99 11,378,875.80 (244,606,923.41) 2043 28 2044 63,019,995.74 130,028,194.77 5,902,352.35 38,638,869.25 11,591,660.77 (249,181,072.88) 2044 29 2045 64,198,469.66 132,459,722.01 6,012,726.34 39,361,416.10 11,808,424.83 (253,840,758.94) 2045 30 (300,000,000.00) (250,000,000.00) (200,000,000.00) (150,000,000.00) (100,000,000.00)
  • 8. Annual Operation & Maintenance Expenses – Alternative 2Operation and Maintenace Costs for Traditianl Highway Construction Option year System Operation Expenses Customer Operation Expenses Highway Maintenance Expenses General and Admistration Expenses Contract Expenses Total Expense year EOY 2015 - 2015 0 2016 16,300,000.00 77,400,000.00 4,797,407.79 23,000,000.00 6,900,000.00 (128,397,407.79) 2016 1 2017 16,604,810.00 78,847,380.00 4,887,119.31 23,430,100.00 7,029,030.00 (130,798,439.31) 2017 2 2018 16,915,319.95 80,321,826.01 4,978,508.44 23,868,242.87 7,160,472.86 (133,244,370.13) 2018 3 2019 17,231,636.43 81,823,844.15 5,071,606.55 24,314,579.01 7,294,373.70 (135,736,039.85) 2019 4 2020 17,553,868.03 83,353,950.04 5,166,445.59 24,769,261.64 7,430,778.49 (138,274,303.79) 2020 5 2021 17,882,125.36 84,912,668.90 5,263,058.12 25,232,446.83 7,569,734.05 (140,860,033.27) 2021 6 2022 18,216,521.11 86,500,535.81 5,824,381.93 25,704,293.59 7,711,288.08 (143,957,020.52) 2022 7 2023 18,557,170.05 88,118,095.83 5,461,736.94 26,184,963.88 7,855,489.16 (146,177,455.86) 2023 8 2024 18,904,189.13 89,765,904.22 5,563,871.42 26,674,622.70 8,002,386.81 (148,910,974.29) 2024 9 2025 19,257,697.47 91,444,526.63 5,667,915.81 27,173,438.15 8,152,031.44 (151,695,609.51) 2025 10 2026 19,617,816.41 93,154,539.28 3,466,469.11 27,681,581.44 8,304,474.43 (152,224,880.67) 2026 11 2027 19,984,669.58 94,896,529.17 5,881,877.88 28,199,227.01 8,459,768.10 (157,422,071.74) 2027 12 2028 20,358,382.90 96,671,094.26 5,991,868.99 28,726,552.56 8,617,965.77 (160,365,864.48) 2028 13 2029 20,739,084.66 98,478,843.72 6,103,916.95 29,263,739.09 8,779,121.73 (163,364,706.15) 2029 14 2030 21,126,905.54 100,320,398.10 65,221,924.71 29,810,971.01 8,943,291.30 (225,423,490.67) 2030 15 2031 21,521,978.68 102,196,389.55 6,334,337.92 30,368,436.17 9,110,530.85 (169,531,673.16) 2031 16 2032 21,924,439.68 104,107,462.03 6,452,790.04 30,936,325.93 9,280,897.78 (172,701,915.45) 2032 17 2033 22,334,426.70 106,054,271.57 6,573,457.21 31,514,835.22 9,454,450.57 (175,931,441.27) 2033 18 2034 22,752,080.48 108,037,486.45 6,696,380.86 32,104,162.64 9,631,248.79 (179,221,359.22) 2034 19 2035 23,177,544.38 110,057,787.45 6,821,603.18 32,704,510.48 9,811,353.14 (182,572,798.64) 2035 20 2036 23,610,964.46 112,115,868.07 13,291,000.01 33,316,084.83 9,994,825.45 (192,328,742.82) 2036 21 2037 24,052,489.50 114,212,434.80 7,079,116.59 33,939,095.61 10,181,728.68 (189,464,865.19) 2037 22 2038 24,502,271.05 116,348,207.33 7,211,496.07 34,573,756.70 10,372,127.01 (193,007,858.17) 2038 23 2039 24,960,463.52 118,523,918.81 7,346,351.04 35,220,285.95 10,566,085.79 (196,617,105.11) 2039 24 2040 25,427,224.19 120,740,316.09 7,483,727.81 35,878,905.30 10,763,671.59 (200,293,844.98) 2040 25 2041 25,902,713.28 122,998,160.00 7,623,673.52 36,549,840.83 10,964,952.25 (204,039,339.88) 2041 26 2042 26,387,094.02 125,298,225.60 7,766,236.21 37,233,322.85 11,169,996.86 (207,854,875.54) 2042 27 2043 26,880,532.68 127,641,302.41 7,911,464.83 37,929,585.99 11,378,875.80 (211,741,761.71) 2043 28 2044 27,383,198.64 130,028,194.77 84,536,039.43 38,638,869.25 11,591,660.77 (292,177,962.86) 2044 29 2045 27,895,264.45 132,459,722.01 8,210,120.18 39,361,416.10 11,808,424.83 (219,734,947.57) 2045 30 (350,000,000.00) (300,000,000.00) (250,000,000.00) (200,000,000.00) (150,000,000.00) (100,000,000.00)
  • 9. Revenues- Alternative 1 Alternative 1 Alternative 2 0 50000000 100000000 150000000 200000000 250000000 300000000 350000000 400000000 450000000 500000000 AnnualRevenues($) Year TOTAL REVENU Over Life Cycle of Project- Traditional Highway 0 100000000 200000000 300000000 400000000 500000000 600000000 700000000 AnnualRevenues($) Year TOTAL REVENU Over Life Cycle of Project- Sustainable Highway
  • 10. General Project Assumptions Assumption Reference MARR 3.95% Based on the Inflation rate & Real interest rate Inflation Rate 1.07 Inflation Canada Depreciation Rate 8% CCA Classes- Canada Revenue Agency Corporate Tax Rate 26.5% Canada Revenue Agency ATMARR 3% Based on MARR Planning Horizon 30 years - Bank Loan Interest Rate 6% Highway 407 Ontario
  • 11. Methods of Evaluation  The 8 Steps of a Systematic Economic Analysis Technique: 1. Identify the alternatives 2. Define the planning horizon 3. Specify the discount rate 4. Estimate the cash flows (BTCF) 5. Determine the After Tax Cash Flow (ATCF) 6. Compare the alternatives 7. Perform supplementary analyses 8. Select the preferred investment
  • 12. 2. Defining The Planning Horizon  The planning horizon is the amount of time an organization will look into the future when preparing a strategic plan.  Four methods: 1. LCM 2. Longest Life 3. Shortest Life 4. Organizational needs  The planning horizon is estimated according to our “Firm’s need” decision based on our contract duration period of 30 years, rather than the “Longest Life” planning horizon which equals to 60 years.
  • 13. 3. Specify the discount rate  The minimum attractive rate of return (MARR) is the interest rate that a firm wished to earn on its investment  In order to calculate the value of MARR, the following equation is used: (1 + MARR) = (1 + r) * (1+ f) where, r = Real Interest rate f = Inflation Rate Real Interest Rate = 2.85% Annual Inflation Rate = 1.07% (Inflation Canada 2015(CPI)) From the equation, MARR = 3.95%
  • 14. 4. Estimate The Before Tax Cash Flow (BTCF) Bank Loan Cash Flow Project Cash Flow
  • 15. Bank Loan Cash Flow Financing Plan A Financing Plan B
  • 16. BANK Loan Repayment Plans  Four loan repayment plans are evaluated: 1. Pay interest due at end of each year, and principal at end of year 30. 2. Make equal end-of-period principal payments of $10,179,409.21 and pay interest each period on the unpaid balance at the beginning of the period. 3. Make 30 equal end-of-period payments over the loan period. 4. Make no payment until the end of the loan period. Corporate interest rate of 6% compounded annually.  Method #2 has been chosen: Make equal end-of-period principal payments of $10,179,409.21 and pay interest due at the end of each period. The interest of each period is the interest on the unpaid balance at the beginning of the year.
  • 17. Tabular Method- Alternative 1  Using the Tabular Method, the annual payment (includes the principal & interest) is calculated using the annual worth equation  Using The Tabular method, the loan payment schedule is constructed showing the remaining balance at the end of each year, Interest payment and Principal payment.  The payment will start after the first year when the construction phase is over.
  • 18. Loan Repayment Cash Flow- Alternative 1 (50,000,000.00) - 50,000,000.00 100,000,000.00 150,000,000.00 200,000,000.00 250,000,000.00 300,000,000.00 350,000,000.00 BankLoanCashFlow($) Year
  • 19. Tabular Method- Alternative 2  Using the Tabular Method, the annual payment (includes the principal & interest) is calculated using the annual worth equation  Using The Tabular method, the loan payment schedule is constructed showing the remaining balance at the end of each year, Interest payment and Principal payment.  The payment will start after the first year when the construction phase is over.
  • 20. Loan Repayment Cash Flow- Alternative 2 (100,000,000.00) (50,000,000.00) - 50,000,000.00 100,000,000.00 150,000,000.00 200,000,000.00 250,000,000.00 300,000,000.00 350,000,000.00 400,000,000.00 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 2042 2043 2044 2045 BankLoanCashFlow($) Year
  • 21. Project Cash Flow  Cash flows are key to discounted cash flow valuations. To measure cash flows, the following parameters have to be taken into consideration: 1. Specify the initial investment. 2. Specify the discount rate 3. Determine the salvage value 4. Determine the annual operating & maintenance expenses. 5. Determine the annual net income. 6. Determine the net cash flow in each year.
  • 22. Project Cash Flow Alternative 1 Alternative 2 (500,000,000.00) (400,000,000.00) (300,000,000.00) (200,000,000.00) (100,000,000.00) - 100,000,000.00 200,000,000.00 300,000,000.00 400,000,000.00 0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 NetBeforeTaxCashFlow($) End Of Year (EOY) BTCF Traditional Highway-Alternative 1 (600,000,000.00) (400,000,000.00) (200,000,000.00) - 200,000,000.00 400,000,000.00 600,000,000.00 800,000,000.00 0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 NetBeforeTaxCashFlow($) End Of Year (EOY) BTCF Sustainable Highway
  • 23. 5. After Tax Cash Flow Analysis (ATCF)  INCOME TAX =Taxable income * Tax Rate  ATCF = Before Tax CF – income tax  MARR = ATMARR/ (1 – tax rate)  4% = ATMARR/ (1-26.5%)  ATMARR= 3%  CAA Depreciation Method
  • 24. CAA Depreciation  The CCA rate for highways is 8% in class 17  Planning horizon = 30 years
  • 25. ATCF Salvage Value/Market Value > Book value @ year 30
  • 26. 6. Compare Between Alternatives  Single project- Investment Worth Measurement: 1. Payback Period (PBP) 2. Present Worth (PW) 3. Annual Worth (AW) 4. Future Worth (FW) 5. Internal Rate of Return (IRR) 6. External Rate of Return (ERR) 7. Capitalized worth method (CW) Accept the investment if:  PW >= 0$  FW >= 0$  AW >= 0$  IRR >= ATMARR  ERR >= ATMARR
  • 27. 6. Compare Between Alternatives  PW analysis results: The Present Worth (PW) of alternative 2 is $1,954,306,928 CAD and bigger than 0. The PW for Alternative 1 is $544,853,106 CAD and bigger than 0. The two investments are accepted.  AW analysis results: Based on the Annual Worth analysis (AW) for each alternative, alternatives 1&2 are accepted.  FW analysis results: Based on the Future Worth analysis (FW), FW1= $ 1 284 519 418,31 > 0, and FW2 =4,607,379,805 > 0, both alternatives are accepted.  IRR analysis: IRR for Alternative 1- Simple investment (one sign change) is 10.92% IRR for Alternative 2- Simple investment (one sign change) is 35% Both alternative IRR’s value are bigger than that of the ATMARR, but IRR Alternative B is higher and so the Sustainable Highway investment is more attractive, since the higher the IRR on a project and the greater the amount by which it exceeds the cost of capital.
  • 28. Ranking Approach  In order to compare between alternatives using the ranking approach:  Find PW, of Alternatives 1&2  Select the one with the highest positive PW value. Where; Present worth (PW) = F*(1+i) n  Consider the option of “Doing Nothing” = not to invest in either alternatives. Alternative B - Sustainable highway is selected; PW(B) is the highest.
  • 29. Incremental Approach  PW (B-A) > 0 select alternative B If IRR (B-A) > ATMARR  PW (B-A) = 0 select either one If IRR (B-A) = ATMARR  PW (B-A) < 0 select alternative A If IRR (B-A) < ATMARRT PW (A-0) = $497,746,362.54 > 0 Alternative A is better than “do nothing” PW (B- A) = $1,509,677,166.62 > 0 Alternative (B) is better than Alternative (A) Alternative B is the best.
  • 30. Supplementary Analysis  1. Sensitivity Analysis  Case 1  All parameters are fixed except for “ATMARR”.  Shows how change in ATMARR affect PW, AW, FW, and IRR. $- $200,000,000.00 $400,000,000.00 $600,000,000.00 $800,000,000.00 $1,000,000,000.00 $1,200,000,000.00 $1,400,000,000.00 Valuein$ % Error ATMARR Sensitivity - % Error ATMARR - Alternative 1 PW Traditional FW Traditional AW Traditional IRR Traditional
  • 31. Supplementary Analysis  1. Sensitivity Analysis  Case 2  All parameters are fixed except for “The total number of highway user”, which directly affect the revenues.  Shows how change in the Revenue affect on “PW”, “AW”, “FW”, and “IRR”. $(2,000,000,000.00) $- $2,000,000,000.00 $4,000,000,000.00 $6,000,000,000.00 $8,000,000,000.00 $10,000,000,000.00 $12,000,000,000.00 Valuein$ % Error No. of Users Sensitivity - % Error No. of Users - Sustainable PW Sustainable FW Sustainable AW Sustainable IRR Sustainable
  • 32. Supplementary Analysis Depreciation Methods Comparison-Alternative 1 0 50000000 100000000 150000000 200000000 250000000 300000000 350000000 400000000 450000000 1 2 3 4 5 6 7 8 9 10111213141516171819202122232425262728293031 ANNUALBOOKVALUE($) YEAR Comparision between Depreciation Methods streight line SOYD CCA
  • 33. Methods of Loan Repayment Comparison for Alternative 1
  • 34. 8.Select Preferred Investment  The two alternatives have been evaluated using the 8 Economic Methods of Evaluation, Alternative 2, the Sustainable Highway design for Highway 640 is selected, since it best meets the objectives of the study. 