Professional Documents
Culture Documents
Conceptual Unsolicited Proposal - I-77 South Extension Project
Conceptual Unsolicited Proposal - I-77 South Extension Project
UNSOLICITED PROPOSAL
TO NCDOT FOR THE I-77
SOUTH EXTENSION
Prepared by Cintra Global SE and Ferrovial Construction US Corp.
February 11th, 2022
I-77 SOUTH EXTENSION PROJECT
Contents
Conceptual Unsolicited Proposal ............................................................................................................................................ 2
Project Description ............................................................................................................................................................. 2
Experience and Capabilities............................................................................................................................................... 5
Project Delivery Constraints ............................................................................................................................................... 8
Approach to Stakeholders ................................................................................................................................................ 14
Approach to Environmental Review ................................................................................................................................. 15
Economic Feasibility ........................................................................................................................................................ 17
Requirements/Expectations of the NCDOT ..................................................................................................................... 19
Risk Identification, Allocation and Mitigation .................................................................................................................... 20
General Disclaimer: This unsolicited proposal (“Proposal”) is being submitted in accordance with the North Carolina Department of Transportation
Public Private Partnerships Policy & Procedures (“Policy & Procedures”) dated January 9, 2014. Such Proposal and any related materials contained
herein have been prepared exclusively for the purposes of developing a plan in collaboration with Cintra and the consortium to improve congestion
relief in the State of North Carolina.
Estimates and forecasts derived from this Proposal are preliminary and will always be subject to significant uncertainties and contingencies.
Accordingly, neither Cintra (the term “Cintra” includes any of its affiliates and associates or their directors, officers, employees, agents, or advisors)
or any of the members of the consortium (the term consortium includes any entities which may join Cintra in the future) represent that estimates or
forecasts derived from this Proposal will actually be achieved or that the assumptions, variables, and other inputs used in this proposal are reasonable,
reliable, or accurate. Such forward-looking statements, including estimates, forecasts and projections, are based upon interpretations or assessments
of best available information at the time of writing. Actual events may differ from those assumed, and events are subject to change. Findings are time-
sensitive and relevant only to current conditions at the time of writing. Factors influencing the accuracy and completeness of the forward-looking
statements may exist that are outside the purview of Cintra and the members of the consortium. This Proposal is thus to be viewed as an assessment
that is time-relevant, specifically referring to conditions at the time of review, and has a validity period of one year, subject to any extension thereof at
our sole discretion. The North Carolina Department of Transportation (“NCDOT”) should make its own investigations and inquiries regarding the
uncertainties and contingencies which may be relevant to the Project and the impact that any change in assumptions, variables, or other inputs may
have on them. Neither Cintra nor any of the members of the consortium shall have any liability with respect to your access, usage or disclosure of this
Proposal. The analysis made and opinions expressed herein are based on sources, data, reports, and related information that are believed by Cintra
and the members of the consortium to be reliable and provided in good faith; however, no representation or warranty is made by Cintra or the members
or the consortium, expressed or implied, as to their accuracy, validity, completeness, or correctness.
Neither the Proposal nor parts thereof are intended for general circulation, publication, or reproduction without express written permission from Cintra
and the members of the consortium in each specific instance. This Proposal is hereby designated as “confidential” and Cintra requests NCDOT treat
the contents of the Proposal as confidential pursuant to G.S. § 132-1.2(1) and (9).
Figure 4. Holistic approach to Managed Integrated Corridors – Improvements that go beyond the road
Procurement Phase
We understand the importance for the NCDOT to have a competitive and public procurement process and will proceed
in a manner as outlined with the NCDOT Public Private Partnerships Policy & Procedures. While we consider that, as
proposers of the present Unsolicited Proposal, we will be included on the list of Shortlisted Proposers, we recognize
NCDOT will need time for issuing Request for Qualifications (“RFQ”) to evaluate other Proposers. Therefore, we have
included the correspondent period for RFQ in the Preliminary Schedule, along with the period of Requests for Proposals
(“RFP”), in which we expect to further develop our proposal according to the RFP issued by the NCDOT, being a total
of 14 months for the procurement process. If awarded, we understand we would enter into a comprehensive
development agreement with the NCDOT towards achieving Financial Close. This period has also been included in
our Preliminary Schedule, considering a period to securing financing of eight months.
Design and Construction Phase
Construction staging
The Proposed Project runs in city environment throughout its whole length. On approximately two miles at the south of
the Segment, a grass median and two grass tertians have been identified, which will allow us to create a different
phasing than in the rest of the Segment. From this point on, the existing facility loses the grass median, which will make
the phasing more challenging as all the roadway widening would be done toward the outsides. Therefore, a combination
of utility work, structures and roadway work will be developed to complete the construction. The Segment has three
railroad crossings. Railroad bridge replacements will be undertaken at an early stage of the project to minimize the
impact on the schedule of the Proposed Project. We will also focus our effort on relocating as many utilities as possible
before starting the regular construction activities. Final overlay will be placed when the entire pavement widening is
complete to achieve the best quality of pavement surface possible. Based on these existing conditions, we differentiate
three main sections along the Segment:
1. South Section: that will go from I-485/I-77 interchange to Nations Ford Bridge, along approximately two
miles. In this section, we will move the existing traffic to the outside while working on the construction of the
MLs, as well as widening the structures over Sugar Creek and Arrowood Rd. At the same time, we will be
working on the new connector bridges in the I-485/I-77 interchange to provide ingress/egress to the MLs. In
a second phase, we will switch the traffic to the median using the new MLs while working on the pavement
section to complete the GPLs.
2. Central Section: which is the longest section, with around 5.4-miles, from Nations Ford Road bridge to the I-
277/John Belk Freeway. The main feature in this section is that there is not grass median to accommodate
the MLs. Therefore, phasing will be different than in the South Section. The traffic will be switched slightly
towards the median to perform all the necessary widening in the main lane to the outside and convert in a
second phase the existing interior lanes into two MLs in each direction. Multiple crossing bridges need to be
reconstructed to accommodate the new lanes’ configuration. Those bridges will be constructed in one or two
phases, always aiming to minimize the impact on the existing traffic. The South Tryon Road and Woodlawn
Road Interchanges challenge particularly the addition of the new MLs. Therefore, our design and construction
team will optimize and minimize the impact in the existing traffic while constructing the new bridges in these
interchanges. Woodlawn Bridge will have direct access to the MLs like the one constructed at Hambright and
Lakeview interchanges in the I-77 Express Lanes. The Central Section also has two railroad crossing bridges
that will need to be replaced to accommodate the new lanes configuration. Upon completion of the
replacement of the bridges and new GPLs widenings, traffic will be switched to the outside to complete the
necessary work in the MLs.
3. North Section: which runs along 2-miles from the I-77/ John Belk Freeway to south of LaSalle Street and
contains the reconstruction of the two interchanges between the I-77/I-277, making this area one of the most
complex in the project. A combination of multiple new bridge connectors and reconstruction of existing bridges
in both interchanges will be constructed in distinct phases to accommodate and minimize the existing traffic.
These new bridges will create the necessary space to widen the main lanes towards the outside to create
enough room in the median to complete the MLs and the new access ramps to either the MLs or from/to I-
277 main lanes. The bridge at W. 5th will have direct access to the MLs. While constructing the different
interchange phases, the portion in between the interchanges will be constructed in the same way as the
Central Section, which means moving traffic slightly to the median to widen the main lanes to the outside.
During this first phase, work in the Irwin Creek area will be necessary along the south bound lanes to
accommodate the necessary widening. Once phasing permits, traffic will be shifted to the outsides allowing
space to complete the MLs in the median. One railroad bridge needs to be reconstructed in this section, which
will be done in concurrence with the other railroads crossings that exist in the Central Section.
We have also identified the following key features for the Proposed Project:
Right-of-Way (ROW) acquisition: we will leverage prior experience on I-77 Express Lanes project where,
through layout modifications and the use of retaining structures, we eliminated acquisition of 90% of the total
parcels anticipated. Specifically, we will consider these measures to reduce or eliminate ROW acquisition on
Uptown Charlotte, between John Belk Freeway and I-277/ Brookshire Drive north interchange, Marie G. Davis
Middle School, Revolution Park Golf Course, Southside Park, Abbott Park, Bryant Park, Frazier Park,
Biddleville Park, between Clanton Rd and Billy Graham Pkwy, and between I-485 and W. Arrowood Road.
Utility Relocations: we will leverage our experience on the I-77 Express Lanes project where, through layout
modifications, the use of retaining structures and protection of the existing utilities like encasing CLT water
and sewer lines, we eliminated 85.6% of the total utility relocations anticipated.
Railroad Crossings: the Proposed Project includes three railroad crossings, two of them operated by Norfolk
Southern and one operated by CSX. It also crosses over the Gold Line light rail on W. Trade Street. We have
experience in coordinating with railroad companies and we understand the challenges and time involved.
schedule of the project and utility owners’ operations, we anticipate starting this process as early as possible by
circulating draft agreements among the affected utilities during the project development phase, followed by the
completion of those agreements once the NEPA process is completed.
Operations and Maintenance Phase
This proposal considers a complete takeover of the O&M responsibilities on the Proposed Project, including GPLs and
MLs and collector roads, based on a complete fence-to-fence operations and maintenance approach. Our experience
in the I-77 Express lanes project allows us to align our interests to those of NCDOT by having the concessionaire self-
perform all O&M activities. This ensures that the return on equity investments from the Developer are tied directly to
the long-term performance of the Proposed Project. This approach incentivizes the Cintra-led team to enable
innovations and efficiencies that not only increases value-for-money to NCDOT, but also gives NCDOT complete
control over the performance of the asset.
Approach of O&M during Design and Construction Phase
Our approach to O&M starts as soon as we enter in the development phase by having Cintra working closely with the
Design-Build contractor to form task forces that focus on the incorporation of lifecycle considerations at the early stages
of the design development (i.e., pavement design, appropriate treatments of existing sections, enhanced asphalt mixes,
compliance with performance standards). These same lifecycle task forces will continue during the design and
construction phases to refine the development solutions and evaluate additional considerations by reviewing designs,
developing standards, establishing specifications and performing field inspections.During the design and construction
phases, the concessionaire will build a new O&M facility that will include a Traffic Management Center (TMC). In
addition, the concessionaire will perform the required O&M activities in agreement with the Design-Build contractor.
O&M phase
Cintra’s approach to O&M is to self-perform. The concessionaire’s on-site O&M organization will service the Proposed
Project fence to fence. This will provide immense qualitative benefits in terms of efficiency of operations and reduction
of challenges, both communications and operations-wise. It also facilitates coordination and delineation of O&M scope
limits, which result in quicker maintenance response, timely roadside customer assistance, improved safety and higher
overall level-of-service for motorists. For example, by performing in-house the traffic control operations on MLs and
GPLs will allow the concessionaire to maximize the traffic flow and minimize the time disruption in case of incidents or
scheduled closures, maximizing level of service along the Segment. A secondary benefit will be the cost savings and
operational gains realized by NCDOT as a result of not being responsible for maintenance on the GPLs.
Leveraging our O&M experience in the I-77 Express Lanes, before the O&M phase, the concessionaire will
engage in building out and training its in-house roadway maintenance team, consisting of Maintenance Managers
and Supervisors, Maintenance Technicians, Roadside Assistance Technicians and Mechanics.
Cintra will ensure that key personnel such as Maintenance Managers and Supervisors are knowledgeable and
experienced in NCDOT’s standards. The concessionaire will also procure all necessary vehicles and equipment.
Regarding tolling and field systems architecture, Cintra develops a proprietary Back Office System (BOS) solution
through Cintra Tolling Services (CTS), which will be responsible for O&M during the term of the concession. CTS’
extensive experience developing BOS for our MLs projects across the US (e.g., NTE Segments 1&2, LBJ and 35W, I-
77 and I-66 in Virginia) provides certainty for the success of starting operations with minimal issues. Minimizing
reputational risk is the key driver for the BOS O&M. Cintra’s approach to Field Systems Maintenance (i.e., gantries,
ITS equipment, TCS, CCTV, DMS, TRS) is also self-performed in order to ensure minimal issues that could result in
loss of coverage at the TMC due to outages from the roadside equipment.
Redundancy is a key factor in Cintra’s network architecture, to ensure the same robustness under all
circumnstances. Cintra will implement an Asset Management System (AMS) that will be based on final design and
construction to track the highway elements’ performance and expected life.
The AMS will support preventative, routine and capital maintenance initially defined during procurement and then
refined over the design and construction period. During O&M, the AMS database will be updated based on inspections
and asset conditions data. This allows the concessionaire to track the asset performance and make data-based
decisions in relation to major maintenance activities. The AMS also allows the O&M team to create service requests
coming from different stakeholders such as the NCDOT, cities in the I-77 Corridor, travelling public, among others, as
well as to track and record the response to the different ongoing requests. At the end of the term, the AMS, along with
a complete asset history over the term, will be handed back to NCDOT.
Continuous improvement
Cintra’s approach is to provide a service that goes above and beyond the contractual performance requirements.
Continuous monitoring of the different assets provides data that is used to improve the service of the users. This
approach provides valuable information that is shared between the different Cintra’s concessions and is accordingly
included in the new projects during the DB and OM phases. This allows the concessionaires to improve the operations
of its asset towards providing high levels of reliability and safety for drivers of the GPLs and MLs. For example, in the
I-77 Express Lanes project the following initiatives are being
implemented:
• In addition to Incident Response, our O&M crews are
providing Roadside Assistance, including courtesy services
as emergency gasoline or tire change for the express lanes
and GPLs with average response times, being as low as ten
minutes. Response times for incidents have gone
consistently below requirements, which minimizes traffic
disruption and maximizes traffic flow.
• Incident analysis developed with different sources of
data (TMC, Traffic Data, Weather Data) allows the
concessionaire to identify hot spots in the Segment,
understand the main reasons why incidents are occurring
and provide potential solutions (i.e., improving signage,
illumination, restriping, added pavement markings) that,
upon discussion and approval by NCDOT, are finally
Figure 10. Example of hot spots visualizations in the I-77 deployed, fully funded by the concessionaire in the entire
Express Lanes, 2020 Segment.
• Continuous monitoring of Incident Response, looking for improvement gaps in the sequence of the incident
and the response if key for the lessons learnt process.
• Increased asset inspection frequency, which allows both NCDOT and Cintra-led team to understand better
the service life of the assets for accurate long-term budgeting.
• Operations’ efficiencies program shared between concessions during the O&M phase, such as:
o Guardrail, concrete barrier and noise walls openings to improve maintainability.
o Area identification where manual mowing is unsafe.
o Delineator’s performance monitoring, analyzing different types of delineators and implementing
those that perform above the standard in frequently hit areas.
o Road maintenance equipment innovations (i.e., attachment to maintenance trucks for herbicide
spraying).
• Environmental initiatives like solar panels in the maintenance facilities and toll gantry areas.
These initiatives that have already been tested would also be implemented in the I-77 South Extension project.
As the handback date approaches, we will launch a set of joint comprehensive inspections and assessments with
NCDOT to establish an asset condition baseline, transfer operational knowledge, define any required rehabilitation
as well as perform a final inspection to document compliance of handback requirements.
Cintra will enhance the handback works by offering to go beyond the handback requirements and the typical assets
service life. For instance, in the I-66 Outside the Beltway. project, Cintra’s proposal included a detailed Handback
Maintenance Works Program with a complete pavement reconstruction of the main lanes and shoulders of the MLs,
which will provide a remaining life of 30 years.
Approach to Stakeholders
Cintra fully understands the pivotal importance of public outreach and stakeholder engagement, especially given the
unique and varying characteristics of the heavily traveled I-77 South corridor. The execution of an effective public
information, engagement and communications strategy is critically important, and we are exceptionally well prepared
to enhance NCDOT’s efforts to minimize risks and leverage opportunities. In partnership with NCDOT, we will
proactively engage stakeholder groups to thoroughly inform and share information with the public early in the
development of the project from the time the contract is awarded through completion of construction. Key messaging
and education on the project delivery, financing and benefits of congestion relief approximately 15 years
sooner than forecast due to funding constraints will be critical in gaining public support.
The joint approach that NCDOT and Cintra implemented for stakeholder engagement proved very successful
during the construction of I-77 Express with examples of well-attended community meetings, municipal monthly
construction meetings and public events.
Cintra and Ferrovial Construction will each have a public communications manager. Ferrovial Construction will also
have a supplemental communications team to assist with construction communications, including photos and video. A
local public affairs firm will provide additional support to the project team.
Several important stakeholder groups are already identified as key partners and vital to the success of the I-77 South
Extension Project including the CRPTO, North Carolina Turnpike Authority, City of Charlotte, local legislators, Town of
Pineville, Charlotte Center City Partners, Charlotte Regional Business Alliance, Johnson C. Smith University, Norfolk
Southern Railroad and the Charlotte Area Transit System (CATS) to name several.
Our proven success in working with neighborhoods affected by construction was and still is very visible on the I-77
Express project. We have formed long-term partnerships with several neighborhoods that were most impacted.an
expanded community garden and a first-ever noise wall public art project in Genesis Park and initiating the creation of
a meditation garden in Greenville. These are legacy projects developed in collaboration with these neighborhoods.
Long-term partnerships with nonprofit organizations along the corridor have also been formed. Along the I-77 South
Extension Project, Cintra has started to identify potential neighborhood initiatives and community partnerships.
With a strategic approach to engage with each customer and recognizing that every community will have different
needs and priorities based on geography and population, our team will leverage its locality and experience in
deploying robust outreach efforts with tactics like issue-specific work groups, area-specific work groups, and
Citizen Advisory Teams, promoting a two-way conversation and establishing trustworthy and lasting relationships.
Empowering these groups during the early stages of design when alterations are possible can meaningfully improve
the project at modest cost and with minimal impact to the schedule while cultivating goodwill with stakeholders.
Opportunities to provide workforce development on this project are also key to its success. Cintra and Ferrovial
Construction will work with local organizations who are focused on education, training and job placement; local high
schools, colleges and universities and neighborhoods along the corridor to develop a training program for individuals
interested in construction so they have the opportunity to learn skills before hiring for construction begins. For example,
the I-77 Express lanes project is in collaboration with Cleveland and Gastonia Community Colleges for O&M training.
Ferrovial, the ultimate’s parent company of Cintra, has paid more than $1 billion to DBE firms working on its projects
in the U.S. The I-77 Express Lanes project exceeded its DBE goal with 41 DBEs receiving more than $123 million.
Working in partnership with NCDOT’s DBE efforts, our goal is to increase the DBE participation on the I-77 South
Extension Project by working with local organizations and contractors to engage more minority contractors.
Approach to Environmental Review
We understand the specific challenges associated with performing the studies requested by the National Environmental
Policy Act (NEPA) on a project involving support from a private developer. We anticipate that the Proposed Project will
go through the NEPA process. In the following subsection we elaborate in the NEPA considerations for this project.
NEPA/SEPA Considerations and Mitigations
We expect that NCDOT will sponsor and perform the NEPA studies and proceed with the EIS filling through Record of
Decision (ROD). We propose to collaborate with NCDOT to the maximum extent that NCDOT considers appropriate
to ensure there is no conflict of interest that would prevent our team from bidding but, at the same time, our technical
and financial synergies are incorporated in the environmental approach. We propose to collaborate with NCDOT, to
the extent possible, in activities such as scoping the project, gathering data, defining the purpose and need, evaluating
of alternatives, selection of preferred alternative, environmental and community evaluations, mitigation strategies,
documentation for review process, environmental management and environmental permitting.
To minimize impacts to the community, including the physical and natural environment once the detailed studies
are completed for NEPA, our team will carefully review all constraints along the corridor and, where feasible,
implement measures to avoid and minimize impacts where unavoidable.
We will deploy various strategies during development to accomplish this, including the utilization of MSE walls as well
as steepened and engineered slopes, as well as other engineering optimizations to minimize the horizontal project
footprint as much as practicable. These strategies will minimize additional ROW needs and associated impacts to
resources such as residential and business properties, community parks and activity centers, historic resources, FEMA
floodplains, and corridor water resources.
In addition, during the development of the project, special attention will be given to all environmental resources within
the Project ROW such as wildlife or sensitive waters of the U.S. to avoid any impact on them. This will be achieved by
evaluating all the potential environmental risks and impacts of the construction, operations and maintenance activities,
and developing specific standard operations procedures to ensure their control, mitigation or elimination.
Permitting
In addition to the NEPA approvals, it will be necessary to obtain multiple environmental approvals/permits during project
development. Our team recognizes the importance of working closely with NCDOT in order to obtain these approvals
in a timely manner, as in most cases, NCDOT is the permittee. These approvals include but are not limited to the ones
described in Table 2.
Table 2. Environmental Permits needed during project development
Permit/Approval Description
Due to the parallel nature of Irwin Creek to the proposed project improvements, it is anticipated that an Individual
Permit (IP) will likely be required for permanent and temporary fills to jurisdictional waters, although our team will
analyze impact minimization opportunities to try to keep impacts within nationwide permit limits, if at all possible.
CWA Section 404 Permit, USACE
NCDOT will be the permittee; however, we will prepare the permit applications and support NCDOT fully during
agency coordination. Our team successfully collaborated with NCDOT on our I-77 Express Lanes project to facilitate
IP application and approval.
This certification will be sought in parallel with the Section 404 Permit. As noted, our team will coordinate with NCDOT
CWA Section 401 Water Quality
to define the storm water management measures needed to ensure water quality and will support NCDOT fully during
Certification, NCDWR
agency coordination.
There are multiple FEMA floodplains within the Proposed Project area. Close coordination between our team and
NCDOT will be required to facilitate timely approval. Based on our experience with Irwin Creek in this watershed, we
FEMA floodplains, NCDOT MOA know that this will be a challenging approval process that can potentially delay construction. We will advance the
development of the HEC-RAS models per our design and initiate NCDOT collaboration as soon as sufficient design
is available.
Our team has worked closely with multiple DOT agencies in multiple states to implement erosion control on
complicated linear developments. Each state/site/project presents unique challenges for erosion control. The
Proposed Project’s site presents challenges such as constrained widths and limited area available for temporary
NPDES Construction Stormwater
sediment basins and silt storage. We will design erosion and sediment control plans to comply with the construction
Discharge Permit NCG 010000,
general permit in close coordination with the NCDOT Roadside Environmental Unit, leveraging the relationships, trust,
NCDLR
and knowledge gained during the I-77 Express Lanes project. During construction of that project, we performed such
that ZERO NOVs, ICAs, C&Ds or other environmental actions were issued regarding erosion and sediment control,
earning the entire contract incentive for environmental performance.
Based in our previous experience for getting these permits/approvals, we estimate they will be obtained within the
project development phase, in a period of up to 18 months, as showed in Figure 11.
Economic Feasibility
Market Outlook for Private Financing
The financial plan for the Project will comprise a mix of sponsor’s equity and third-party debt. We have seen that usually
the most efficient financial structure includes a Transportation Infrastructure Finance and Innovation Act (TIFIA) loan
and the issuance of Private Activity Bonds (PABs).
PABs are bonds issued by or on behalf of local or state government for the purpose of financing the project of a private
entity. NCDOT will be required to apply for the allocation but all costs will be covered by the Project. The main
advantage of PABs is its tax treatment (exemptions from federal tax, although Alternative Minimum Tax (AMT) applies),
lowering the yields required by the bond investors. The total amount of such bonds is limited by law so, an allocation
for a sufficient amount of PABs will be needed for the project. On November 15, 2021, Infrastructure Investment and
Jobs Act signed into law, effectively increasing the available PAB authority from $15bn to $30bn with such increase
available for new projects looking for financing.
As an alternative to PABs, the issuance of taxable bonds has proven to be a competitive source of funding for
infrastructure project if PABs are not available or the funding requirement exceeds the allocation of PABs. Those can
be issued in the form of municipal bonds or under the 144a rule. Cintra has experience in both of them as has already
issued $872m of taxable muni bonds for NTE in December 2019 and $608m of 144a bonds for LBJ in December 2021,
achieving market-leading rates for debt costs and maturities. The possibility of using taxable debt ensures that
competitive financing can be delivered even if PABs are not available or not enough.
Public Financing Sources
This Project will be fully funded with private capital, comprising a mix of sponsor’s equity and third-party debt.
Consequently, Public Funds will not be needed either during construction or operation period. No public funds from
NCDOT are anticipated to be required to implement the Proposed Project. According to our current assumptions
for the Proposed Project, a concession payment of $211m would be offered to the NCDOT. Only support required
will be the ability to tap into the federal credit assistance provided under the TIFIA debt program, without actual federal
funds being required. This TIFIA-debt will be project-linked, without any recourse to North Carolina.
The TIFIA program provides federal funding for qualified projects of regional and national significance. That funding
can be structured in several forms, the most common support provided for P3 projects is through a secured (direct)
loan. Generally, the amount of federal credit assistance may not exceed 33% of total reasonably anticipated eligible
project costs. Including TIFIA in the structure provides two main advantages:
1. Very competitive pricing. Precedent shows that a TIFIA loan is, by far, the cheapest available source of funds.
2. Flexible repayment terms, which, together with a long term tenor (up to 35 years plus construction period)
brings additional resiliency to a toll revenue project financing, especially in the ramp-up period of the project.
TIFIA requires two investment grade ratings for its loan. We have extensive experience with the main rating agencies
and have successfully obtained investment grade ratings for five different debt issuances since 2017 for over $5bn.
Cintra is very experienced in securing TIFIA loans and PABs which for the reasons described is the cheapest mix of
funds for these kinds of projects. This ultimately benefits the NCDOT as having a more competitive financing translates
into a higher concession payment.
Estimated Total Project Cost
The first step towards the construction of the sources and uses of funds for a project was to determine all the costs to
be incurred to successfully deliver it. Typically, construction and O&M phases are differentiated.
The construction phase civil works have been estimated by Ferrovial Construction and the Cintra’s in-house Design
and Construction, and Operations teams have estimated the rest of the costs during construction (e.g., ROW, Tolling
and ITS, Building, O&M During DB, and Advisors), using decades of similar highway projects in the U.S., a robust set
of benchmarking, our knowledge of the local market and recent experience delivering I-77 Express Lanes.
The O&M phase costs, both Opex (e.g., Overheads and Administration,
Roadway Direct Maintenance, ITS/ETCS Infrastructure, Toll Collection
Costs, and Insurance) and Major Maintenance Capex (e,g., Roadway,
Structures, Road Asset Replacement, Building, Equipment, and
ITS/ETCS), have been forecasted by the Design and Construction, and
Operations teams of Cintra. All financial costs and assumptions made by
Cintra are based on the experience of past bidding processes and the
current and foreseeable market conditions.
The second step was to determine all the sources of funds necessary to
cover all the costs. In this step, we can also differentiate two periods. First,
during the construction phase, PABs, TIFIA, and Equity will be the three
main sources to cover all the construction costs. Based on our experience
in similar projects, we have the capabilities to estimate the best
combination of PABs, TIFIA, and Equity that will enable the project’s debt
to be granted the category of investment grade by nationally recognized
rating agencies. In the following sections we elaborate in the different
sources of funds considered.
The main assumptions for TIFIA and PABs are shown in Table 3.
Table 3. Main financial assumptions for the Proposed Project
Financial
TIFIA PABs
Assumptions
Base rate 1.94% 1.69%
Margin 0.01% 1.75%
Total / Coupon 1.95% 4.00%
Tenor Construction + 35 years 40 years
Repayment Flexible Amortization Principal repaid in the last 10 years
Preliminary design/schematics Prepare if needed Review and approves Participate Review N/A
Prepare preliminary documents for NEPA process and
NEPA process Lead, sponsor and formally submit Participate Provide inputs EPA review and approve
support NCDOT
FHWA coordination and approvals Support Lead N/A N/A FHWA review and approve
RFQ and RFP Participate Lead Process and Select Proposer Participate N/A N/A
Negotiation of Comprehensive Agreement or any other Lead negotiation and coordinate with other
Procurement
ROW cost Responsible Inform N/A Inform where impacted Inform where impacted
ROW acquisition or easements Perform Inform, support, and approve N/A Inform and consult where impacted Inform and consult where impacted
Utilities coordination, cost and schedule Perform Inform N/A Inform Utilities inform, review and approve
Lead, support developer, inform, review in
Permitting Prepare permit applications and support NCDOT Review related activities Inform, review, and approve where impacted Inform, review and approve where impacted
approval, submit
Maintenance of traffic Perform Inform, review, and participate where impacted N/A Inform, review and participate where impacted Inform and consult where impacted
Incident Response, Inspection, Patrolling Perform Inform and review N/A N/A Inform
Maintenance of existing infrastructure Perform Inform and review Inform and review Inform, review and participate where impacted Inform, review and participate where impacted
Winter Maintenance N/A Perform N/A N/A N/A
Rehabilitation of assets Perform Inform and review N/A Inform, review and participate where impacted Inform, review and participate where impacted
Community Outreach and Stakeholder Engagement Perform and Support Lead and Perform Inform Inform Inform
Operations and Maintenance
Perform and manage Inform and review Inform Inform and consult where impacted Inform and consult (adjacent facilities)
(GPLs and MLs)
Major renewal works Perform Oversight and report review Inform and review Inform and consult where impacted Inform and consult (adjacent facilities)
Operations and Maintenance
Routine works (repairs, replacements and cleaning) Perform, report and inform Report review Inform and review Inform and consult where impacted Inform and consult (adjacent facilities)
Incident Response (motorist assistance and obstructions) Perform, report and inform Report review N/A Inform and consult where impacted Inform and consult (emergency responders)
Patrolling Perform Report review N/A Inform and consult where impacted Inform and consult (adjacent facilities)
Inspections Perform, report and inform Report review Inform and review Inform and consult where impacted Inform and consult (adjacent facilities)
Winter maintenance N/A Perform N/A N/A N/A
Toll transaction Provide transactions data Allow tolling Review N/A N/A
Commercial Back office (collection) N/A Inform Perform N/A N/A
Road Enforcement Perform Inform Inform N/A N/A
Customer Service N/A Inform Perform N/A Perform