However, on the first
year of investment, "Utility F" will achieve a saving of 2% of the
cost of last mile infrastructure as against "Utility C", computed at
of 2% of Rs 30 Cr , being Rs 0.6 Cr. Also, every year from the date
of implementation of the GIS, the "Utility F" will also save 40% on
the cost of maintenance of the network as against a non-GIS Utility,
computed at 40% of Rs 2 Cr per year, being Rs 0.8 Cr.
Initial Investment
Financials after 2
Year
| Net Investment |
46 |
| Add 14% cost |
6 |
| Saving in Maint. |
-40 |
| Net Cost |
12 |
Financials after 4
Year
| Net Investment |
-26 |
| Add 14% cost |
-4 |
| Saving in Maint. |
-40 |
| Net Cost |
-108 | |
Financials after 1 Year
| Investment |
75 |
| Add 14% cost |
14 |
| Saving in Maint. |
-40 |
| Net Cost |
46 |
Financials after 3
Year
| Net Investment |
12 |
| Add 14% cost |
2 |
| Saving in Maint. |
-40 |
| Net Cost |
-126 |
Financials after
5 Year
| Cost carried over |
38 |
| Add 14% cost |
5 |
| Saving in Maint. |
-30 |
| Net Cost |
-37 | |
With the cost of funds pegged at 14%, following will be the cost/benefit achieved by "Utility F" over the period of five years:
Whereas, "Utility C" will be spending much less
during the first year, yet get a 20% saving on maintenance cost
(i.e. Rs 40 Lk).
However, growing needs and technological developments will demand that this company ports its GIS to "Fine" product by the fourth year. This upgrade, as per the discussions we have had earlier, is likely to be in the order of Rs 108 Lk.
The graph below shows the investments and paybacks of "Fine" and "Course" products.
Conclusion
The following conclusions can be drawn from the analysis above:
- While the "Fine Mapping" is twice as expensive as the "Coarse Mapping", it pays for the entire investment in a matter of two years and brings in a 2X profit (after fully amortizing the investment) before 5 years of operation.
- This may be reason why utilities operating in countries with abundant resources go for "Fine" product, even though the initial investment is much higher.
- Other than this, if we also consider the
commercial benefits that "Utility F" will enjoy due to having a
superior GIS (and hence better customer relationship), the balance
is further tilted towards building a GIS with the "Fine" product