Professional Documents
Culture Documents
Appraisal Framework
a) Forecasting changes
b) Evaluating those changes
or
money
terms
Project Costs
Labor
Equipment
Materials
Land, Resettlement, Environment
Secondary Effects
Total Benefits
Cost
+
Additional benefits to
Generated traffic
C1
C2
Demand Curve
(Price Elasticity of Demand)
T1
Normal
T2
Generated
Traffic
Producers Surplus
Price & Costs per Unit
of Output
Increased
Farmgate Price
P2
P1
Output
O1
O2
Economic Comparisons
A range of
Traffic Categories
Benefits of Upgrading to a
Motorable Track
Headloading
C1
Track
Costs
Improved
road
C2
C3
T1
Traffic
T2
T3
Development Benefits
Development benefits arise from a
combination of increased traffic and
reduced transport costs.
Benefits may also include :
Increased agricultural production
Increased service provision
Increased industrial activity
Estimating Benefits
Normal traffic benefits:
= (B1- C1) / Ci
B1 , C1
Ci
Payback Period
IRR3
NPV/C FYRR
V.Good
V.Good
V.Good
Poor
V.Good
Poor
Good
Poor
Project timing
Fair
Poor
Poor
Good
Project screening 1
Poor
V.Good
Good
Poor
Fair
Poor
V.Good
Poor
Notes:
1. check for robustness to changes in key variables (sensitivity analysis)
2. with incremental analysis
3. IRR may be indeterminate with NONE or MANY solutions.
A0
A5
PV(A0) = A0
PV(A5) = A5 / (1 + i ) ^ 5
PV(Aj) = Aj / (1+ i ) ^ j
PV(Aj) = Present Value of Aj
Aj = Amount at year j
i = Discount rate
j = Year
in
Year 1 =
Year 2
Year 3
Year 4
Year 5 =
Year 6
Year 7
Year 8
Year 9
Year 1 0 =
1.00 in Year 1
0.89
0.80
0.71
0.64 in Year 1
0.57
0.51
0.45
0.40
0.36 in Year 1
1.00
in
Year 15 =
0.20 in Year 1
1.00
in
Year 20 =
0.12 in Year 1
1.00
in
1.00
in
1.00
Discount Rate
Discount
Rate (i)
Present
Net
Value
Benefits
Factor
d = c-b e = 1/(1+i)^a
Present
Value
f = d*e
-10000
5804
2392
2135
3178
0
1
2
3
4
10000
0
0
0
0
0
6500
3000
3000
5000
-10000
6500
3000
3000
5000
Total
10000
17500
7500
1.0000
0.8929
0.7972
0.7118
0.6355
3508
NPV =
3508
IRR =
29.3%
0.0%
3.0%
6.0%
9.0%
12.0%
15.0%
18.0%
21.0%
24.0%
27.0%
30.0%
33.0%
36.0%
39.0%
42.0%
45.0%
48.0%
Net
Present
Present
7500
6326
5281
4347
3508
2752
2068
1447
881
365
-109
-544
-944
-1315
-1657
-1975
-2271
- The IRR and NPV will not necessarily rank the alternatives by the same order
- Always use NPV to compare project alternatives
Discount
Rate
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
20%
22%
24%
26%
28%
30%
NPV
-10.0
-6.9
-4.4
-2.5
-1.0
-0.0
0.6
0.9
0.9
0.6
0.0
-0.8
-1.8
-3.0
-4.4
-5.9
0.00
0%
Net Present Value (M$)
Year
0
1
2
NPV at 12%
IRR #1
IRR #2
Net
Benefits
-500
1150
-660
0.64
10%
20%
5%
10%
15%
20%
-2.00
-4.00
-6.00
-8.00
-10.00
-12.00
Discount Rate (%)
25%
30%
35%
No Rate of Return
Year
0
1
2
NPV at 12%
IRR
Net
Benefits
200
300
350
747
#NUM!
No Rate of Return
900
800
Discount
Rate
0%
2%
4%
6%
8%
10%
12%
14%
16%
18%
20%
22%
24%
26%
28%
30%
NPV
850.0
830.5
812.1
794.5
777.8
762.0
746.9
732.5
718.7
705.6
693.1
681.1
669.6
658.6
648.0
637.9
700
600
500
400
300
200
100
0
0%
5%
10%
15%
20%
25%
30%
35%
8
0
0
16
Alternative B - Base
Investments
Profits
or
or
Year
Costs Benefits
0
1
100
0
0
120
Alternative B - Alternative A
Investments
Profits
or
or
Year
Costs Benefits
0
1
92
0
0
104
Net
Benefits
-8
16
Net
Benefits
-100
120
Net
Benefits
-92
104
Present
Value
Factor
1.00
0.89
Present
Value
Factor
1.0000
0.8929
Present
Value
Factor
1.0000
0.8929
Present
Value
NPV =
6.3
-8.0 IRR = 100.0%
14.3 MIRR = 100.0%
B/C =
1.79
Present
Value
NPV =
-100.0 IRR =
107.1 MIRR =
B/C =
7.1
20%
20%
1.07
Present
Value
NPV =
-92 IRR =
93 MIRR =
B/C =
0.86
13%
13%
1.01
10000
0
0
0
0
0 -10000
6500
6500
3000
3000
3000
3000
5000
5000
NPV=
If You
Invest at
29.3%
Interest
10000
12929
16715
21611
27940
6500
8404
10865
14047
3000
3879
5015
3000
3879
3508
Total 27940
IRR=
29.3%
5000
Year
a
0
1
2
3
4
Net
Benefits
d = c-b
-10000
6500
3000
3000
5000
TOTAL
7500
NPV =
IRR =
3508
29.3%
MIRR =
20.7%
Costs
10000
0
0
0
0
Reinvestment
Rate (i)
12.0%
Present
Value
of Costs
at Year 0 Benefits
10000
0
0
0
0
10000
0
6500
3000
3000
5000
Future
Value
of Benefits
at Year 4
0
9132
3763
3360
5000
Modified
Cash
Flow
-10000
0
0
0
21255
21255
3508
20.7%
Benefits X Cost
120
100
Alternative B
Benefits
80
60
40
20
Alternative A
0
0
20
40
60
Costs
80
100
120
8
7
Alternative B
6
5
Alternative A
4
3
2
1
0
0
20
40
60
Costs
80
100
120
Comparison of Alternatives
Projec
t
Alternatives NPV
0.0
3.7
6.7
5.5
Optimal
Alternative:
Highest NPV
Ranking Projects
Project
s
Selected
Alternative
NPV/Investment
8.4
Overlay
5.2
Reseal
2.1
Overlay
P
R
I
O
R
I
T
Y
Selected
NPV
Investme
nt
NPV per
Investme
nt
2.0
8.4
3.0
5.2
5.0
4.0
Alternativ
e
16.8
Overlay
15.6
Reseal
20.0
Available Budget
Overlay
3.0
Budget 2.0
Constraint 1.5
Cut Off
Reseal
5.0
P
R
I
O
R
I
T
Y
0.0
5.4
2.1
3.2
Cost
NPV
2
5
7
4
7
8
Cost
1
3
5
NPV
3
6
8
6
5
4
dNPV/dCost
2
1
0
0
Cost
Section 1
Section 2
1-C, 2-C
14
1-B, 2-C
12
1-A, 2-C
10
1-A, 2-B
8
6
1-A, 2-A
4
2
0
0
8
Cost
Network
10
12
14
Sensitivity Analysis
Risk Analysis
Inputs vary at the same time
following some defined
distributions
Tracks
Roads
Highways
prioritization index
Community Priorities
Projects
50
150
500
Effectiveness
Indicator
Threshold
Example
Eligible
Not Eligible
Evaluate Universe
of Projects and
Available Budget
Etc.
Investment
Investment
persons) / Investment
Etc.
9,889
520
1,237
564
344
503
Agricultural Area
Poverty
Factor
1.00
0.05
0.13
0.06
0.03
0.05
Poverty
Percent
99%
99%
99%
97%
97%
97%
Factor
1.00
1.00
1.00
0.98
0.98
0.98
Percent
of Area of
Influence
Factor
0%
0%
0%
14%
36%
18%
0.25
0.64
0.32
Priority Index
Functional
Location on Basic
Classification
Network
Traffic
Daily
Traffic
(AADT)
20
20
15
80
15
35
Factor
0.25
0.25
0.19
1.00
0.19
0.44
A=4 B=3
C=2 D=1
1
2
2
3
3
3
Factor
0.33
0.67
0.67
1.00
1.00
1.00
ity Index
Health Centers
Yes = 1
No = 0
0
0
0
0
0
0
Factor
Public Transport
Schools
Yes = 1
No = 0
0
0
0
1
1
1
Factor
Yes = 1
No = 0
1.00
1.00
1.00
1
1
1
1
1
1
Factor
1.00
1.00
1.00
1.00
1.00
1.00
Environment
Feasibility
Yes = 1
No = 0
1
1
1
1
1
1
Factor
1.00
1.00
1.00
1.00
1.00
1.00
Priority
Index
5.6
5.0
5.0
7.3
6.8
6.8
Yes = 1
No = 0
1
1
1
1
1
1
Factor
1.00
1.00
1.00
1.00
1.00
1.00