last update 26/02/2007 lecture notes econ 622 economic cost-benefit analysis lecture one

40
Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Upload: brier

Post on 18-Mar-2016

45 views

Category:

Documents


4 download

DESCRIPTION

Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One. The Role of Investment Appraisal. To stop bad projects – bad policies To prevent good projects from being destroyed To determine if components of projects are consistent - PowerPoint PPT Presentation

TRANSCRIPT

Page 1: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Last Update 26/02/2007

Lecture Notes

ECON 622 ECONOMIC COST-BENEFIT

ANALYSIS

Lecture One

Page 2: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

The Role of Investment Appraisal

• To stop bad projects – bad policies• To prevent good projects from being destroyed• To determine if components of projects are

consistent• To assess the sources and magnitudes of risks• To determine how to reduce risks and efficiently

share risks

Page 3: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Questions addressed by an Integrated Project Analysis

• Is the project financially or fiscally sustainable?

• Does the project contribute to the economic growth of the country? i.e. positive expected economic NPV

• What are the sources and magnitudes of risk?

• Who are beneficiaries of project and by how much?

• Who are the interest groups (stakeholders) who could distort the investment decision or affect the project’s performance?

• What are the risks associated with the benefits accruing to the stakeholders? Sources of political risks?

• Are poverty alleviation goals being addressed?

• What are the fiscal impacts?

• What is the personality of the project?

Page 4: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Incrementality of Projects• One of the important concepts when defining a project is to measure the impact

of the project’s cash flows and net benefits and costs on an incremental basis.

• We should carefully identify the benefits and costs that are only associated with the project, and not include any other benefits that would exist “WITHOUT” the project being undertaken.

• It is normal for the benefits and costs to change over time for the “WITHOUT” project case.

• The “WITHOUT” project scenario must be properly defined before using it as the base case from which to measure incremental benefits and costs produced by the “WITH” project case.

• It is an optimized “WITHOUT” project situation that should be compared with the “WITH” project situation to calculate the incremental benefits and costs.

• There is another perspective “before the project” versus “after the project” scenarios. “Before the project” is NOT the appropriate base case from which to measure incremental benefits and costs.

Page 5: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Why should a project evaluation be done in stages?

A. Idea and Project Definition

B. Pre-Feasibility Study

C. Feasibility and Financing

D. Detailed Design

E. Project Implementation

F. Ex-Post Evaluation

Stages in Investment Appraisal and Approval

Page 6: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Key Initial Questions

a. Where is the demand?

b. Is this project consistent with the organization’s expertise, current plans and strategy for the future? Can the project be implemented and operated in a reasonably efficient manner?

Page 7: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Project Definition• Project definition is defined broadly to include the scope

and specification of the objectives of the project, its output, its different stakeholders, the expected types of economic and social benefits, and the data requirements.

• Most of the project’s data requirements are identified in the pre-feasibility and feasibility stages of the project where the project’s variables and parameters are analyzed in detail.

• The data are generally arranged in what we refer to as “building blocks” because they constitute the foundation for the different types of analyses.

Page 8: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Modules of Pre-Feasibility and Feasibility Studies

• Why break study into modules?

Building BlocksA. Demand (including environmental factors) ModuleB. Technical (including environmental factors) ModuleC. Environmental Assessment ModuleD. Human Resources and Administrative Support ModuleE. Institutional Module

Analysis ModulesF. Financial/Budget ModuleG. Economic ModuleH. Stakeholder and Basic Needs Analysis

Page 9: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Analysis Module F: Financial ModuleWhat is done:• Integration of financial and technical variables from demand

module, technical module, and management module – this is not a mechanical exercise

• Construct cash flow (resource flow) profile of project• Identify key variables for doing economic and social analysisKey questions:a. What is relative certainty of financial variables?b. What are sources and costs of financing?c. What are minimum cash flow (benefit) requirements for each

of the stakeholders?d. What can be adjusted to satisfy each of the stakeholders?

Page 10: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Analysis Module G: Economic Module

What is done:• Examines the project using the whole country as the accounting entity• Evaluation of externalities including environmental

Key questions:a. What are differences between financial and economic values for a

variable?b. What causes these differences?c. With what degrees of certainty do we know the values of these

differences?d. What is the expected value of economic net benefits?e. What is the probability of positive economic feasibility?

Page 11: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Analysis Module H: Stakeholders and Basic Needs Analysis

What is done:• Identification and quantification of extra-economic impacts of project• Distributive Appraisal• Income, Cost, and Fiscal Impacts on various stakeholders• Poverty Alleviation and Political Necessities• Basic Needs: Evaluate the impact of project on achieving basic needs

objectives– Basic needs will vary from country to country

Key Questions:a. In what ways does project generate beneficial and cost impacts on

stakeholders?b. What stakeholders could the project impact?c. Who benefits and who pay the costs?d. What are the basic needs of the society that are relevant in the country?e. What impact will the project have on basic needs?f. What alternative ways are there to generate desirable social impacts?g. Is project relatively cost effective in generation of desirable social impacts?

Page 12: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

ECONOMIC VALUE

FINANCIAL VALUE

TAX IMPACT

NET BENEFITS TO CONSUMERS

NET LABOUR BENEFITS

=

+

+

ECONOMIC VALUE

FINANCIAL

VALUETAX

IMPACTNET

BENEFITS TO CONSUMERS

NET LABOUR BENEFITS

=+

Page 13: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

General Relationship

NPVECOeco. dr= NPVFIN

eco. dr+ PVEXTeco. dr

Page 14: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Case Studies

– Issues facing decision makers in Olifants-Sand Water Transfer Scheme (OSWTS)?

– Structure of an Integrated Analysis of Manila South Water Distribution Project.

Page 15: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

• Lack of water supply impedes economic and social development- shortages as early as 2004

• About one million people in region affected by OSWTS• 79% of population have < 25 l/c/d consumption of waters

Olifants-Sand Water Transfer Scheme (OSWTS)Olifants-Sand Water Transfer Scheme (OSWTS)Limpopo South AfricaLimpopo South Africa

Page 16: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Status Quo• Yield of the existing Flag Boshielo dam is fully rationed

• Underground water resources are not reliable and cannot support development of the mining sector

• The only available source of water supply is development of the Olifants river resources or similar river resources

SUPPLY OF WATER

Page 17: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Options:• Selection of Development Strategy for Olifants River

water resources:– raising Flag Boshielo Dam (temporary measure), or– construction of Rooipoort Dam, or– raising Flag Boshielo Dam and construction of Rooipoort

Dam • Rooipoort Dam – site location:

– "downstream" versus “upstream" site• Rooipoort Dam – scale (size of dam):

– “full supply level” of dam (there are 3 proposed levels at each site location)

• Flag Boshielo and Rooipoort – “optimal” timing– should dams be postponed and by how long?

Choice of Development Strategy, Scale and Timing using Cost-Effectiveness Analysis

Page 18: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Development Strategy: Rooipoort is built (Flag Boshielo is not raised)

• Some shortages in 2004-06, before start of Rooipoort operation

• PV of water shortages vary from 15.6 to 56.4 million m3

Water Demand and Supply: Existing Arabie & Rooipoort

0

20

40

60

80

100

120

140

160

180

200

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

year

million m3

Water Demand from Olifants River

Water Demand with 10% Development Reserve

Water Available from Existing Flag Boshielo and Rooipoort

Water Supplied from Existing Flag Boshielo

Page 19: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Water Demand and Supply: Arabie+5m & Rooipoort

0

20

40

60

80

100

120

140

160

180

200

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

year

million m3

Water Demand from Olifants River

Water Demand with 10% Development Reserve

Water Available from Raised Flag Boshielo+5m and Rooipoort

Water Supplied from Existing Flag Boshielo

Water Supplied from Raised Flag Boshielo+5m

Water Demand and Supply: Flag Boshielo+5m and Rooipoort, million m3.

Page 20: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Rooipoort Site: Upstream Downstream

FSL

724

FSL

728

FSL

731

FSL

720

FSL

725

FSL

731

Rooipoort (Flag Boshielo is not raised)

3.40 2.43 2.07 3.53 2.39 1.95

Flag Boshielo+5m and Rooipoort 2.12 1.91 1.87 2.21 1.94 1.89

Average Economic Unit Cost of Water “Delivered to Bulk Users” with Different Economic Opportunity Cost

of Water Shortage, R/m3.

• The Economic Cost-Effectiveness recommended a strategy with a cost of water of 1.87 Rand/m3 rather than the political option that would have had a cost of 3.40 Rand/m3.

• None of the technical or political groups had identified the Flag Boshielo plus Rooipoort at its largest scale as the most cost-effective option.

Page 21: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

• Estimation of consumer surplus is possible

• Survey of willingness to pay carried out

Consumer Surplus of an Individual Water Consumer.

MEASURING THE IMPACT ON POVERTY

• Rural users are the poorest of the poor in South Africa.

Page 22: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Willingness to Pay for Water

• Adopted WTP estimates are biased downwards

User Average WTP

(R/m3)

Average Tariff

(R/m3)Domestic Urban

Potable Water 40.0 0.34Washing Water 7.0 0.34

Commercial 8.0 6.85Industrial 8.0 7.63Municipal 8.0 7.88AMPLATS Smelter 5.0 4.90Olifants River Rural

Potable Water 30.0 0.34Washing Water 5.0 0.34

Lebalelo RuralPotable Water 30.0 0.34Washing Water 5.0 0.34

Groothoek Hospital 8.0 5.72Lebowakgomo

Potable Water 40.0 0.34Washing Water 7.0 0.34

Private 8.0 5.72Irrigation 1.5 0.30Lebalelo WUA 5.0 1.50

Page 23: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Distribution of Consumer Surplus among Different Water Users, R2002 million.

Flag Boshielo+5m

(Rooipoort is not built)

Rooipoort (Flag Boshielo

is not raised)

Flag Boshielo+5m and Rooipoort

Lebowakgomo Area 27.5 61.8 74.0

Rural Users 109.8 291.2 338.7

Mining 98.3 231.4 271.7

Polokwane 8.5 22.6 26.6

Irrigation 28.5 65.5 77.0

Total 275.6 674.5 788.0

• Rural users of Limpopo are poorest of poor in South Africa.

Page 24: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Flag Boshielo+5m (Rooipoort is not built)

Lebowakgomo Area 27.5 10%

Rural Users 109.8 41%

Mining 98.3 36%

Polokwane 8.5 3%

Irrigation 28.5 10%

Rooipoort (Flag Boshielo is not raised)

Lebowakgomo Area 61.8 9%

Rural Users 291.2 44%

Mining 231.4 34%

Polokwane 22.6 3%

Irrigation 65.5 10%

Flag Boshielo+5m and Rooipoort

Irrigation 77 10%

Polokwane 26.6 3%

Mining 271.7 34%Rural Users 338.7 44%

Lebowakgomo Area 74 9%

Page 25: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

• Recommended strategy is with Flag Boshielo raised plus Rooipoort built at size (FSL731).

• Economic analysis reveals that the true economic costs of water supplied by the OSWTS are lower than the corresponding financial estimates.

• Rural users are major net beneficiaries of scheme.• The direct impact on their real income is over 338

million Rand.

CONCLUSION

Page 26: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Manila South Water Distribution ProjectBasic Facts:• The Metropolitan Waterworks and Sewerage System (MWSS), the agency

that operates water supply and distribution schemes in the Metropolitan Manila area, had identified south Manila as the region with the greatest need for increased access to potable piped water in the Philippines.

• In the southern part of Metropolitan Manila, only about 30% of the area’s population had access to piped water supply in 1990.

• The goal of the project was to bring sufficient amount of quality improved potable water to 85% of the region’s households, while improving health problems caused by inadequate clean water supply and sanitation services in the region.

• The MWSS proposed to construct new clear water reservoirs and pumping stations, and expand its network of transmission mains, secondary distribution pipes and service connections.

• The primary investment was to be completed by 1995, but the project had continued making additional investments in service connections through the year 2004.

Page 27: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Manila South Water Distribution Project• The total cost of the project was estimated at 1,369.5 million 1990

Philippine Pesos.• The Asian Development Bank and other financial institutions financed

about 63 per cent of the initial investment cost while the MWSS covered the rest of the investment cost.

• The project is expected to operate for 30 years.

Project outcomes:• Financial analysis based on the proposed structure of the water tariff

rate, indicated that project was marginally negative with a net present value of -77.76 million pesos.

• The results of the economic analysis indicated positive economic NPV of 2117.87 million pesos.

• The break even price for new expansions is about Ps. 5.2/m3.

Page 28: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Distributive Analysis of Net Benefits

Reconciliation between Economic/Financial and Distributive Analysis:

DISCOUNT RATES

Financial 10.30%

Economic 10.30%

Econ. NPV @ 10.3%= [email protected]% + NPV Ext. 10.30%

2,117.87 = -442.60 + 2,560.47

= 2,117.87

Distribution of Total Net Benefits

Government

Non-Paying Users

Paying Users

Engineering Services

Water Vendors

NPV Exter. @ 10.3% 17.22 740.28 1,921.32 24.38 -142.72

Page 29: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

The Economic Benefits of Water to Paying CustomersDrinking Water

QT-QS= Incremental Project Water consumed by Paying Users

5

20

QT

37

75% of QT 25% of QT

A

Q0

C

D

QS

P0

P1

P2

At P = 5, Q = QT d = -0.22Average Economic Price of Drinking Water = .75 (28.5) + .25 (21) = 26.6 Pesos/m3

Page 30: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Demand for Washing Water from Manila Water and Sewerage System

Pw0=A’

B’

C’

Qw1

(2524)

DW D’W

Qw0

MCw

Demand for Water from Well

5.0 A(12618,5.0)

B(0,10)

Q1

(10094) Q0

(12618)

6.0

QT (25236)

C

B

DM

At P0Q0 the d = -1, hence at P > P0 then |d| > 1

Average Economic Price of Washing Water = 7.5 Pesos/m3

Page 31: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

PRE-PRIVATIZATION MWSS: THE DECISION TO PRIVATIZE

– Only 67% water supply coverage; 8% connected sewerage.

– High technical/commercial loss (65% lost)– Average 16 hours per day water availability;

60% non-revenue-water.– 8,000 employees. 9 employ. per 1000

connections (Singapore 1 employee per 1000)– Debt service US$100m p.a.

Page 32: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

OBJECTIVES OF PRIVATIZATION

• Improve standards of service.• Expand coverage of service.• Increase water supply system efficiency

(reduce non-revenue water).• Eliminate fiscal burden on government.

Page 33: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

PRINCIPAL ELEMENTS OF CONCESSION STRUCTURE

– Twenty-five year concession for water and sewerage given in 1997.

– Separation of service area into two zones.– MWSS debt service paid for by concessionaire.– Concessionaire responsible for augmentation of

water supply.– Regulatory office responsible for tariff review.– Limited government guarantees.– Bid award based on lowest submitted tariff.

Page 34: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

BID AWARD BASED ON LOWEST SUBMITTED TARIFF

– Four bidders bid for each concession zone.– Bid was awarded on the basis of the lowest

combined tariff for both zones, subject to no one bidder winning both zones.

– Manila Water bid lowest tariff for each zone; Maynilad bid second lowest tariff for Zone West.

– Manila Water awarded Zone East; Maynilad Water awarded Zone West.

Page 35: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

BID AWARD BASED ON LOWEST SUBMITTED TARIFF

East West Pre-bid tariff (Pesos) 8.78 8.78 Bid tariff (Pesos) 2.32 4.97 Ayala/United (Manila)* 2.32 2.51 Benpres/Lyonnaise (Maynilad)* 6.13 4.97

– No incentive for expansion as tariff is not high enough to cover costs

Page 36: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Manila Maynilad

Tariff at time of Concessions Awarded (in 1997)

3.9 pesos(10 US cents)

8.4 pesos(21 US cents)

Tariff on December 2005 18.25 pesos(34 US cents)

30 pesos(56 US cents)

Current Status of Water Tariff

Results:– Manila Water – Profitable– Maynilad Water – Bankrupt

Page 37: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Project Parameters, and Real Investment Table(Tables 1a, 1b, 1c, and 1d)

Loan Schedule(Table 6)Tax and Economic

Depreciation Schedule

No tax depreciation table for Manila project

as no income tax

Total Investment Cash Flow (Real)(Table 8)

Equity Holder’s Cash Flow (Nominal)(Table 10)

Equity Holder’s Cash Flow (Real)(Table 11)

Production and Sales(Table 3a, 3b, 3c and 4)

Working Capital(Table 5)

Unit Cost of Production(End of Table 5)

(Interest Expense)(Depreciation Expense)(Cost of Good Sold)

(Taxes)

(Loan)

Financial Analysis

Total Investment Cash Flow (Nominal)(Table 7)

Income Tax Statement(Manila water project does not pay corporate income tax )

Inflation and Exchange Rate Projections(Table 2)

(Loan)Debt Service Capacity Ratios (Table 9)

Project Parameters, and Real Investment Table(Tables 1a, 1b, 1c, and 1d)

Loan Schedule(Table 6)Tax and Economic

Depreciation Schedule

No tax depreciation table for Manila project

as no income tax

Total Investment Cash Flow (Real)(Table 8)

Equity Holder’s Cash Flow (Nominal)(Table 10)

Equity Holder’s Cash Flow (Real)(Table 11)

Production and Sales(Table 3a, 3b)

Operating & Maintenance Expenses and Working Capital(Table 4, Table 5)

(Interest Expense)(Cost of Good Sold)

(Taxes)

(Loan)

Financial Analysis

Total Investment Cash Flow (Nominal)(Table 7)

Income Tax Statement(Manila water project does not pay corporate income tax )

Inflation and Exchange Rate Projections(Table 2)

(Loan)Debt Service Capacity Ratios (Table 9)

Figure 1: Project Parameters

Page 38: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Figure 2 : Economic Analysis

Step One: National Economic Parameters:a. Economic Opportunity Cost of Capitalb. Foreign Exchange Premium (provided by other study for Manila Water Project)

+Step Two:

Economic Conversion Factors for:a . Economic Value of water (Table 12)b. Project Inputs, includingInvestmentsOperating ExpensesLaborWorking Capitalc. Summary of Conversion Factors (Table 13a-13b)

Statement of Economic Costs and Benefits(Table 14)

(Applied to Real Financial Cash Flow Statement)

Page 39: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Figure 3: Distribution Analysis

A. Economic Real Net Resource Flow(Table 14)

B. Financial Real Net Resource Flow(Table 8)

C. Net Resource Flow of

Externalities (Table 15)

D. Distribution of Externalities (Present Value)

(Table 16)

E. Reconciliation of Economic and

Financial Analyses:

(Table 17)

- (Minus)

(Yields)

Page 40: Last Update 26/02/2007 Lecture Notes ECON 622 ECONOMIC COST-BENEFIT ANALYSIS Lecture One

Figure 4: Risk Analysis

A. Sensitivity Analysis(Tables 18, 19)

B. Risk Variables(Table 20)

C. Results(Table 21, Figure 1 and 2)