Scribd Logo
Upload

Welcome to Scribd!

  • Reg No: 189282J Y.A.P.M Yahampath: Calculation of Revenue

    Uploaded by

    ce badulla
    14 views2 pages
    1) The document presents traffic volume and toll rate data for 5 entry/exit points (A, B, C, D, E) on a highway. 2) It calculates the daily and annual toll revenue for each entry/exit point and in total. 3) It then calculates the net present value (NPV) of the total toll revenue over a 10 year period, and compares it to the NPV of construction and maintenance costs over the same period to determine the funding gap.

    Original Description:

    Original Title

    Quiz 10-189282J

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1) The document presents traffic volume and toll rate data for 5 entry/exit points (A, B, C, D, E) on a highway. 2) It calculates the daily and annual toll revenue for each entry/exit point and in total. 3) It then calculates the net present value (NPV) of the total toll revenue over a 10 year period, and compares it to the NPV of construction and maintenance costs over the same period to determine the funding gap.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    14 views2 pages

    Reg No: 189282J Y.A.P.M Yahampath: Calculation of Revenue

    Uploaded by

    ce badulla
    1) The document presents traffic volume and toll rate data for 5 entry/exit points (A, B, C, D, E) on a highway. 2) It calculates the daily and annual toll revenue for each entry/exit point and in total. 3) It then calculates the net present value (NPV) of the total toll revenue over a 10 year period, and compares it to the NPV of construction and maintenance costs over the same period to determine the funding gap.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    Reg No: 189282J Y.A.P.

    M Yahampath

    IC (Veh/day) A B C D E

    A 4200 4263 9947 8526


    B 4200 4648 8134 10458
    C 4263 4648 7140 10710
    D 9947 8134 7140 3500
    E 8526 10458 10710 3500

    Troll rates A B C D E
    A 150.00 200.00 250.00 300.00
    B 150.00 150.00 200.00 250.00
    C 200.00 150.00 150.00 200.00
    D 250.00 200.00 150.00 150.00
    E 300.00 250.00 200.00 150.00

    Truck population 20.00% of traffic volume


    Truck troll rate 50.00% higher than car
    Mintenance cost 0.05% of construction cost
    Discount rate 5.00%

    Cost of construction 150 Bn

    Maintenance per annum 0.075 Bn


    N 10 Yr
    i 0.0500

    Calculation of Revenue

    Troll revenue/day A B C D E Total


    A 693,000.00 937,860.00 2,735,425.00 2,813,580.00
    - 7,179,865.00
    B 693,000.00 766,920.00 1,789,480.00 2,875,950.00
    - 6,125,350.00
    C 937,860.00 766,920.00 1,178,100.00 2,356,200.00
    - 5,239,080.00
    D 2,735,425.00 1,789,480.00 1,178,100.00 577,500.00
    - 6,280,505.00
    E 2,813,580.00 2,875,950.00 2,356,200.00 577,500.00
    - 8,623,230.00
    Total 7,179,865.00 6,125,350.00 5,239,080.00 6,280,505.00 8,623,230.00 33,448,030.00

    33,448,030.00

    Total revenue per day 33,448,030

    Total revenue per annum 12,208,530,950

    Total revenue per annum (In LKR Billions) 12.209 Bn

    Present value of periodic revenue ( PVR ) 12.209 Bn

    NPV of total revenue through out analysis period = C [(1-〖(1+i)〗^(-N))/i]

    = 94.271 Bn

    NPV of total cost through out analysis period = C [(1-〖(1+i)〗^(-N))/i]

    = 150.579 Bn

    Cost increased due to delay & other complexities = 50.000 Bn

    Total cost = 200.579 Bn

    Gap ( govt. to be financed to implement) = 106.308 Bn


    Trucks
    Cars

    IC (Veh/day) A B C D E IC (Veh/day) A B C D E

    A 0 840 853 1989 1705 A 0 3360 3410 7958 6821

    B 840 0 930 1627 2092 B 3360 0 3718 6507 8366

    C 853 930 0 1428 2142 C 3410 3718 0 5712 8568

    D 1989 1627 1428 0 700 D 7958 6507 5712 0 2800

    E 1705 2092 2142 700 0 E 6821 8366 8568 2800 0

    Trucks Cars
    Troll rates A B C D E Troll rates A B C D E
    225.00 450.00 150.00 300.00
    A - 300.00 375.00 A 200.00 250.00
    375.00 250.00
    B 225.00 - 225.00 300.00 B 150.00 150.00 200.00
    225.00 300.00 150.00 200.00
    C 300.00 - 225.00 C 200.00 150.00
    300.00 225.00 200.00 150.00
    D 375.00 225.00 - D 250.00 150.00
    375.00 250.00
    E 450.00 300.00 225.00 - E 300.00 200.00 150.00

    You might also like