In: Finance
A new highway is to be constructed. Design A calls for a concrete pavement costing$90 per foot with a 20-year life;four paved ditches costing $5 per foot each; and four box culverts every mile, each costing $9,000 and having a 20-year life. Annual maintenance will cost $1,700 per mile; the culverts must be cleaned every five years at a cost of$350 each per mile. Design B calls for a bituminous pavement costing $45 per foot with a 10-year life;four sodded ditches costing $1.65 per foot each; and three pipe culverts every mile, each costing $2,100 and having a 10-year life. The replacement culverts will cost $2,400 each. Annual maintenance will cost $2,600 per mile; the culverts must be cleaned yearly at a cost of $225 each per mile; and the annual ditch maintenance will cost $1.45 per foot per ditch. Compare the two designs on the basis of equivalent worth per mile for a 20-year period. Find the most economical design on the basis of AW and PW if the MARR is 6%per year.
1 mile=5280 feet
Design A
Total construction cost per mile=(90+5)*5280= $501600
Culvert Cost for each mile= 9000*4=$36000
Annual Maintenance Cost of highway= $1700 per mile for 20 year i.e. $19498.87 of Present Value.Calculation is given below:
The cleaning cost of culvert is $350 every five year. Present Value is $603.02
Year | Culvert Cleaning Cost | Present Value (i.e. Cost/1.06^year) |
5 | $ 350.00 | $ 261.54 |
10 | $ 350.00 | $ 195.44 |
15 | $ 350.00 | $ 146.04 |
Total | $ 603.02 |
So, Present Value for total cost of design A for 20 year per mile= 603.02+19498.87+501600+36000=$557701.9
Design B
Construction cost oh highway per mile=(45+1.65)*5280=$246312
Culvert making cost per mile=2100*3=$6300
Annual maintenance for highway and ditch per mile= 2600+1.45*5280=$10256
Annual Culvert cleaning cost per mile is= 225*3=$675
So, total annual maintenance cost for design B= (10256+675)=$10931 for each of the 10 year i.e. $80453.11
PMT | 10931 |
rate | 6% |
nper | 10 |
PV | ($80,453.11) |
Total present Value of cost for Design B per mile for 10 year= (246312+6300+80453.11)=$333065.1
Now, after 10 year you need another $33065.1 to last for another 10 year ignoring inflation
So, for 20 present value of 20 year equivalent cost for design B= 333065.1+333065.1/1.06^10=$519046.9
As the present value of 20 year equivalent cost for Design B is lower than design A, design B should be accepted.
The AW for Design A and Design B is $557701.9/20=$27885.1 and 519046/20=25952.35 respectively
Design B is most economical.