Scribd Logo
Upload

Welcome to Scribd!

  • 23 views

    Revitalization of T.P.Link Canal Badly Damaged Due To Excessive Flood During Flood 2010"

    Uploaded by

    Xshf Ak
    The document provides an economic analysis of revitalizing the T.P. Link Canal in India that was damaged by flooding in 2010. It estimates the project cost at 364.624 million rupees. The cost benefit ratio is estimated at 1:3.218, indicating benefits that are 3.218 times the costs. The net present worth is estimated at 1130.037 million rupees and the estimated internal rate of return is 22.975%.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Revitalization of T.P.Link Canal Badly Damaged Due To Excessive Flood During Flood 2010"

    Uploaded by

    Xshf Ak
    23 views4 pages
    The document provides an economic analysis of revitalizing the T.P. Link Canal in India that was damaged by flooding in 2010. It estimates the project cost at 364.624 million rupees. The cost benefit ratio is estimated at 1:3.218, indicating benefits that are 3.218 times the costs. The net present worth is estimated at 1130.037 million rupees and the estimated internal rate of return is 22.975%.

    Original Description:

    Original Title

    Economic Analysis

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides an economic analysis of revitalizing the T.P. Link Canal in India that was damaged by flooding in 2010. It estimates the project cost at 364.624 million rupees. The cost benefit ratio is estimated at 1:3.218, indicating benefits that are 3.218 times the costs. The net present worth is estimated at 1130.037 million rupees and the estimated internal rate of return is 22.975%.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    23 views4 pages

    Revitalization of T.P.Link Canal Badly Damaged Due To Excessive Flood During Flood 2010"

    Uploaded by

    Xshf Ak
    The document provides an economic analysis of revitalizing the T.P. Link Canal in India that was damaged by flooding in 2010. It estimates the project cost at 364.624 million rupees. The cost benefit ratio is estimated at 1:3.218, indicating benefits that are 3.218 times the costs. The net present worth is estimated at 1130.037 million rupees and the estimated internal rate of return is 22.975%.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    of 4

    ECONOMIC ANALYSIS

    REVITALIZATION OF T.P.LINK CANAL BADLY


    DAMAGED DUE TO EXCESSIVE FLOOD
    DURING FLOOD 2010".

    PROJECT COST. 364.624

    COST BENEFIT RATIO 1: 3.218

    NET PRESENT WORTH 1130.037

    E.I.R.R. 22.975
    COST - BENEFIT RATIO
    (Unit Rs. Million)
    Year Cost Total D.F. Present Benefits D.F. Present Net D.F Present
    Const. O&M cost. 15% Worth 15% Worth Benefits 15% Worth
    1 364.624 0 364.624 0.870 317.223 391.802 0.870 340.868 27.18 0.87 23.645
    2 7.292 7.292 0.756 5.513 225.058 0.756 170.144 225.06 0.756 170.144
    3 7.292 7.292 0.658 4.798 200.00 0.658 131.600 96.63 0.658 63.583
    4 7.292 7.292 0.572 4.171 200.00 0.572 114.400 96.63 0.572 55.272
    5 7.292 7.292 0.497 3.624 200.00 0.497 99.400 96.63 0.497 48.025
    6 7.292 7.292 0.432 3.150 200.00 0.432 86.400 96.63 0.432 41.744
    7 7.292 7.292 0.376 2.742 200.00 0.376 75.200 96.63 0.376 36.333
    8 7.292 7.292 0.327 2.385 200.00 0.327 65.400 96.63 0.327 31.598
    9 7.292 7.292 0.284 2.071 200.00 0.284 56.800 96.63 0.284 27.443
    10 7.292 1:2.262 0.247 0.000 200.00 0.247 49.400 96.63 0.247 23.868
    11 7.292 7.292 0.215 1.568 200.00 0.215 43.000 96.63 0.215 20.775
    12 7.292 7.292 0.187 1.364 200.00 0.187 37.400 96.63 0.187 18.070
    13 7.292 7.292 0.163 1.189 200.00 0.163 32.600 96.63 0.163 15.751
    14 7.292 7.292 0.141 1.028 200.00 0.141 28.200 96.63 0.141 13.625
    15 7.292 7.292 0.123 0.897 200.00 0.123 24.600 96.63 0.123 11.885
    16 7.292 7.292 0.107 0.780 200.00 0.107 21.400 96.63 0.107 10.339
    17 7.292 7.292 0.093 0.678 200.00 0.093 18.600 96.63 0.093 8.987
    18 7.292 7.292 0.081 0.591 200.00 0.081 16.200 96.63 0.081 7.827
    19 7.292 7.292 0.07 0.510 200.00 0.07 14.000 96.63 0.07 6.764
    20 7.292 7.292 0.061 0.445 200.00 0.061 12.200 96.63 0.061 5.894
    21 7.292 7.292 0.053 0.387 200.00 0.053 10.600 96.63 0.053 5.121
    22 7.292 7.292 0.046 0.335 200.00 0.046 9.200 96.63 0.046 4.445
    23 7.292 7.292 0.04 0.292 200.00 0.04 8.000 96.63 0.04 3.865
    24 7.292 7.292 0.035 0.255 200.00 0.035 7.000 96.63 0.035 3.382
    25 7.292 7.292 0.03 0.219 200.00 0.03 6.000 96.63 0.03 2.899
    26 7.292 7.292 0.026 0.190 200.00 0.026 5.200 96.63 0.026 2.512
    27 7.292 7.292 0.023 0.168 200.00 0.023 4.600 96.63 0.023 2.222
    Total : 356.573 1147.544 618.730

    BENEFIT COST RATIO = 1: 3.218


    NET PRESENT WORTH.

    Year Cost Total Benefits Incremental D.F. Present


    Const. O&M cost. benefits. 15% worth
    1 364.624 0.000 364.624 391.80 27.178 0.870 23.64
    2 0.000 7.292 7.292 225.06 217.766 0.756 164.63
    3 7.292 7.292 200.00 192.708 0.658 126.80
    4 7.292 7.292 200.00 192.708 0.572 110.23
    5 7.292 7.292 200.00 192.708 0.497 95.78
    6 7.292 7.292 200.00 192.708 0.432 83.25
    7 7.292 7.292 200.00 192.708 0.376 72.46
    8 7.292 7.292 200.00 192.708 0.327 63.02
    9 7.292 7.292 200.00 192.708 0.284 54.73
    10 7.292 7.292 200.00 192.708 0.247 47.60
    11 7.292 7.292 200.00 192.708 0.215 41.43
    12 7.292 7.292 200.00 192.708 0.187 36.04
    13 7.292 7.292 200.00 192.708 0.163 31.41
    14 7.292 7.292 200.00 192.708 0.141 27.17
    15 7.292 7.292 200.00 192.708 0.123 23.70
    16 7.292 7.292 200.00 192.708 0.107 20.62
    17 7.292 7.292 200.00 192.708 0.093 17.92
    18 7.292 7.292 200.00 192.708 0.081 15.61
    19 7.292 7.292 200.00 192.708 0.07 13.49
    20 7.292 7.292 200.00 192.708 0.061 11.76
    21 7.292 7.292 200.00 192.708 0.053 10.21
    22 7.292 7.292 200.00 192.708 0.046 8.86
    23 7.292 7.292 200.00 192.708 0.04 7.71
    24 7.292 7.292 200.00 192.708 0.035 6.74
    25 7.292 7.292 200.00 192.708 0.03 5.78
    26 7.292 7.292 200.00 192.708 0.026 5.01
    27 7.292 7.292 200.00 192.708 0.023 4.43
    TOTAL :- 1130.04

    NET PRESENT WORTH AT 15 % 1130.037


    E.I.R.R.
    DISCOUNT CASH FLOW OF NET BENEFITS.
    PROJECT COSTS. RATE OF DISCOUNT (PERCENT)
    Project Net 15 20 25
    Year
    Capital O&M Total benefits. benefits. Present Present
    D.F. 15% D.F. 20% D.F. 25% Present worth
    worth worth
    1 364.624 0.000 758.326 391.80 -366.524 0.870 -318.88 0.833 -305.31 0.8 -293.22
    2 0.000 7.29 7.292 225.06 217.766 0.756 164.63 0.694 151.13 0.64 139.37
    3 7.29 7.292 200.00 192.708 0.658 126.80 0.579 111.58 0.512 98.67
    4 7.29 7.292 200.00 192.708 0.572 110.229 0.482 92.89 0.409 78.82
    5 --- 7.29 7.292 200.00 192.708 0.497 95.78 0.402 77.47 0.327 63.02
    6 --- 7.29 7.292 200.00 192.708 0.432 83.25 0.335 64.56 0.262 50.49
    7 --- 7.29 7.292 200.00 192.708 0.376 72.46 0.279 53.77 0.209 40.28
    8 --- 7.29 7.292 200.00 192.708 0.327 63.02 0.233 44.90 0.167 32.18
    9 --- 7.29 7.292 200.00 192.708 0.284 54.73 0.194 37.39 0.134 25.82
    10 --- 7.29 7.292 200.00 192.708 0.247 47.60 0.162 31.22 0.107 20.62
    11 --- 7.29 7.292 200.00 192.708 0.215 41.43 0.135 26.02 0.085 16.38
    12 --- 7.29 7.292 200.00 192.708 0.187 36.04 0.112 21.58 0.068 13.10
    13 --- 7.29 7.292 200.00 192.708 0.163 31.41 0.093 17.92 0.055 10.60
    14 --- 7.29 7.292 200.00 192.708 0.141 27.17 0.078 15.03 0.044 8.48
    15 --- 7.29 7.292 200.00 192.708 0.123 23.70 0.065 12.53 0.035 6.74
    16 --- 7.29 7.292 200.00 192.708 0.107 20.62 0.054 10.41 0.028 5.40
    17 --- 7.29 7.292 200.00 192.708 0.093 17.92 0.045 8.67 0.023 4.43
    18 --- 7.29 7.292 200.00 192.708 0.081 15.61 0.038 7.32 0.018 3.47
    19 --- 7.29 7.292 200.00 192.708 0.07 13.49 0.031 5.97 0.014 2.70
    20 --- 7.29 7.292 200.00 192.708 0.061 11.76 0.026 5.01 0.011 2.12
    21 --- 7.29 7.292 200.00 192.708 0.053 10.21 0.022 4.24 0.009 1.73
    22 --- 7.29 7.292 200.00 192.708 0.046 8.86 0.018 3.47 0.007 1.35
    23 --- 7.29 7.292 200.00 192.708 0.04 7.71 0.015 2.89 0.006 1.16
    24 --- 7.29 7.292 200.00 192.708 0.035 6.74 0.013 2.51 0.0047 0.91
    25 --- 7.29 7.292 200.00 192.708 0.03 5.78 0.01 1.93 0.0037 0.71
    4283.51 778.07 505.07 335.32
    NPV of benefits @ 20% = 505.067
    NPV of benefits @ 25% = 335.320
    = 505.067 - 335.320 = 169.748
    E.I.R.R. 20% + 505.067 / 169.748 = 2.975
    20 + 2.975 = 22.975

    You might also like