Question

In: Civil Engineering

A highway construction company is under contract to build a new roadway through a scenic area...

A highway construction company is under contract to build a new roadway through a scenic area and two rural towns in Colorado. The road is expected to cost $18,000,000, with annual upkeep estimated at $150,000 per year. Additional income from tourist (Benefits) of $900,000 per year is estimated. The road is expected to have a useful commercial life of 20 years. Determine if the highway should be constructed at a discount rate of 6% per year, applying the Conventional B/C method . Remember to state your decision (Build or don’t build).

Solutions

Expert Solution

ANS:

We know Benefit cost ratio = B/C = Benefits/cost
                     
If B/C > 1.0 then the project is advantageous.

Here,

HIGHWAY PROJECT:
SL.NO. PROJECT COSTS DISCOUNT TOTAL COST-1s.yr BENEFITS (SAVINGS)
INVESTMENT O&M/YR 6% P.YR.
1 State highway
Project
$    18,000,000 $          150,000 $      1,089,000 $    19,239,000 $          900,000
YEARS
CASHFLOW 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
HIGH WAY PROJECT INFLOW $          900,000 $          954,000 $      1,011,240 $               1,071,914 $      1,136,229 $      1,204,403 $      1,276,667 $      1,353,267 $      1,434,463 $      1,520,531 $      1,611,763 $      1,708,469 $      1,810,977 $      1,919,635 $      2,034,814 $      2,156,902 $      2,286,317 $      2,423,496 $      2,568,905 $      2,723,040
CUMULATIVE INFLOW $          900,000 $      1,854,000 $      2,865,240 $               3,937,154 $      5,073,384 $      6,277,787 $      7,554,454 $      8,907,721 $    10,342,184 $    11,862,715 $    13,474,478 $    15,182,947 $    16,993,924 $    18,913,559 $    20,948,373 $    23,105,275 $    25,391,592 $    27,815,087 $    30,383,993 $    33,107,032
OUTFLOW $    19,239,000 $      1,304,340 $      1,382,600 $               1,465,556 $      1,553,490 $      1,646,699 $      1,745,501 $      1,850,231 $      1,961,245 $      2,078,920 $      2,203,655 $      2,335,874 $      2,476,027 $      2,624,588 $      2,782,064 $      2,948,987 $      3,125,927 $      3,313,482 $      3,512,291 $      3,723,029
CUMULATIVE OUTFLOW $    19,239,000 $    20,543,340 $    21,925,940 $             23,391,497 $    24,944,987 $    26,591,686 $    28,337,187 $    30,187,418 $    32,148,663 $    34,227,583 $    36,431,238 $    38,767,112 $    41,243,139 $    43,867,727 $    46,649,791 $    49,598,779 $    52,724,705 $    56,038,188 $    59,550,479 $    63,273,508
NET CASHFLOW $ (18,339,000) $ (18,689,340) $ (19,060,700) $          (19,454,342) $ (19,871,603) $ (20,313,899) $ (20,782,733) $ (21,279,697) $ (21,806,479) $ (22,364,868) $ (22,956,760) $ (23,584,165) $ (24,249,215) $ (24,954,168) $ (25,701,418) $ (26,493,503) $ (27,333,113) $ (28,223,100) $ (29,166,486) $ (30,166,475)
BCR = 0.5232

If B/C = 0.523 WHICH IS  < 1.0, so this project will be disadvantageous.


Related Solutions

A highway construction company is under contract to build a new roadway through a scenic area...
A highway construction company is under contract to build a new roadway through a scenic area and two rural towns in Colorado. The road is expected to cost $18,000,000, with annual upkeep estimated at $150,000 per year. Additional income from tourist (Benefits) of $900,000 per year is estimated. The road is expected to have a useful commercial life of 20 years. Determine if the highway should be constructed at a discount rate of 6% per year, applying the Conventional B/C...
PART B (8 marks) Quality Construction Company (QCC) successfully secured the contract to build a new...
PART B Quality Construction Company (QCC) successfully secured the contract to build a new community centre for the City of Burnaby. The total fixed contract price is $25.0 million. The following schedule indicates (for the three-year period during which construction took place) the costs incurred to date, the estimated costs to complete the community centre complex, and the amount of cash received scheduled to be received from the City of Burnaby. According to normal practice in the industry, the final...
Stoney Run Construction Company (U.S. GAAP) enters into a 3-year contract to build a new warehouse...
Stoney Run Construction Company (U.S. GAAP) enters into a 3-year contract to build a new warehouse facility. Information for Years 1, 2, and 3 is shown below: Year 1 Year 2 Year 3 Sale price $2,800,000 $2,800,000 $2,800,000 Estimated costs 1,600,000 2,000,000 2,000,000 Costs incurred to date (paid in cash) 400,000 900,000 2,000,000 Billed to date 250,000 1,150,000 2,800,000 Received in cash to date 190,000 950,000 2,800,000 COST RECOVERY METHOD (IFRS) Question 1: Calculate the Gross Profit booked in Year...
Stoney Run Construction Company (U.S. GAAP) enters into a 3-year contract to build a new warehouse...
Stoney Run Construction Company (U.S. GAAP) enters into a 3-year contract to build a new warehouse facility. Information for Years 1, 2, and 3 is shown below: Year 1 Year 2 Year 3 Sale price $2,800,000 $2,800,000 $2,800,000 Estimated costs 1,600,000 2,000,000 2,000,000 Costs incurred to date (paid in cash) 400,000 900,000 2,000,000 Billed to date 250,000 1,150,000 2,800,000 Received in cash to date 190,000 950,000 2,800,000 Question 4: Calculate the gross profit booked in Year 2: Question 5: Book...
At the beginning of 2017, the Mini Construction Company received a contract to build an office...
At the beginning of 2017, the Mini Construction Company received a contract to build an office building for $1.2 million. Mini will construct the building according to specifications provided by the buyer, and the project is estimated to take four years to complete. The cost breakdown is as follows. Determine the amount of revenue and gross profit to be recognized each year. (do not include $ in your answer, round to 4 decimal places). 2017 2018 2019 2020 cost incurred...
At the beginning of 2013, the Harding Construction Company received a contract to build an office...
At the beginning of 2013, the Harding Construction Company received a contract to build an office building for $10 million. Harding will construct the building according to specifications provided by the buyer, and the project is estimated to take three years to complete. According to the contract, Harding will bill the buyer in installments over the construction period according to a prearranged schedule. Information related to the contract is as follows: 2013 2014 2015 Cost incurred during the year $2,300,000...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,000,000. During 2021, costs of $2,000,000 were incurred, with estimated costs of $4,000,000 yet to be incurred. Billings of $2,500,000 were sent, and cash collected was $2,250,000. In 2022, costs incurred were $2,500,000 with remaining costs estimated to be $3,600,000. 2022 billings were $2,750,000, and $2,475,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2018, Arrow Construction Company entered into a three-year construction contract to build a...
On February 1, 2018, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,500,000. During 2018, costs of $2,200,000 were incurred, with estimated costs of $4,200,000 yet to be incurred. Billings of $2,740,000 were sent, and cash collected was $2,450,000. In 2019, costs incurred were $2,740,000 with remaining costs estimated to be $3,900,000. 2019 billings were $2,990,000, and $2,675,000 cash was collected. The project was completed in 2020 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,050,000. During 2021, costs of $2,020,000 were incurred, with estimated costs of $4,020,000 yet to be incurred. Billings of $2,524,000 were sent, and cash collected was $2,270,000. In 2022, costs incurred were $2,524,000 with remaining costs estimated to be $3,630,000. 2022 billings were $2,774,000, and $2,495,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2018, Arrow Construction Company entered into a three-year construction contract to build a...
On February 1, 2018, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,150,000. During 2018, costs of $2,050,000 were incurred with estimated costs of $4,050,000 yet to be incurred. Billings of $2,550,000 were sent, and cash collected was $2,300,000. In 2019, costs incurred were $2,550,000 with remaining costs estimated to be $3,675,000. 2019 billings were $2,800,000 and $2,525,000 cash was collected. The project was completed in 2020 after additional costs of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT