Scribd Logo
Upload

Welcome to Scribd!

  • 01 RAC Undiscounted - Bandol Chourai Road

    Uploaded by

    dharmendra kumar
    26 views20 pages
    This document provides a summary of the road agency and user costs for two scenarios of the Bandol Chourai Road project in India over 20 years from 2020 to 2041. The first scenario is the base/no build alternative, which involves maintaining the existing 49.4 km road. The second scenario is an upgrading alternative, which involves upgrading the existing road. For each scenario and year, the document provides estimates of the capital costs, recurrent costs, and user costs including vehicle operating costs, travel time costs, and non-motorized transport costs, as well as totals. It finds that the total undiscounted costs over 20 years are about $12.4 billion for the base alternative and $12.4 billion for the upgrading

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document provides a summary of the road agency and user costs for two scenarios of the Bandol Chourai Road project in India over 20 years from 2020 to 2041. The first scenario is the base/no build alternative, which involves maintaining the existing 49.4 km road. The second scenario is an upgrading alternative, which involves upgrading the existing road. For each scenario and year, the document provides estimates of the capital costs, recurrent costs, and user costs including vehicle operating costs, travel time costs, and non-motorized transport costs, as well as totals. It finds that the total undiscounted costs over 20 years are about $12.4 billion for the base alternative and $12.4 billion for the upgrading

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    26 views20 pages

    01 RAC Undiscounted - Bandol Chourai Road

    Uploaded by

    dharmendra kumar
    This document provides a summary of the road agency and user costs for two scenarios of the Bandol Chourai Road project in India over 20 years from 2020 to 2041. The first scenario is the base/no build alternative, which involves maintaining the existing 49.4 km road. The second scenario is an upgrading alternative, which involves upgrading the existing road. For each scenario and year, the document provides estimates of the capital costs, recurrent costs, and user costs including vehicle operating costs, travel time costs, and non-motorized transport costs, as well as totals. It finds that the total undiscounted costs over 20 years are about $12.4 billion for the base alternative and $12.4 billion for the upgrading

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 20

    HDM-4

    HIGHWAY DEVELOPMENT & MANAGEMENT


    Road Agency and User Cost Streams (Undiscounted)
    Study Name: MPRDC ADB
    Run Date: 30-06-2020
    Currency: INR (millions)

    Section: 01A. Bandol Chourai Road (Scenario-I)


    Alternative: Base Alternative

    Sect ID: 01A Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 0.000 1.225 0.000 1.225 174.342 69.889 3.329 0.000 247.560 0.000 248.784
    2021 0.000 2.329 0.000 2.329 187.294 74.451 3.510 0.000 265.254 0.000 267.583
    2022 0.000 6.290 0.000 6.290 201.863 79.331 3.755 0.000 284.949 0.000 291.239
    2023 0.000 2.753 0.000 2.753 217.535 84.552 4.025 0.000 306.112 0.000 308.865
    2024 0.000 6.502 0.000 6.502 234.179 90.138 4.304 0.000 328.621 0.000 335.123
    2025 0.000 3.270 0.000 3.270 251.416 96.090 4.553 0.000 352.059 0.000 355.329
    2026 0.000 6.738 0.000 6.738 270.067 102.468 4.834 0.000 377.370 0.000 384.107
    2027 0.000 3.972 0.000 3.972 289.939 109.289 5.123 0.000 404.351 0.000 408.323
    2028 0.000 4.397 0.000 4.397 311.775 116.641 5.476 0.000 433.892 0.000 438.289
    2029 0.000 4.883 0.000 4.883 335.481 124.565 5.878 0.000 465.924 0.000 470.806
    2030 0.000 5.535 0.000 5.535 364.007 133.496 6.585 0.000 504.089 0.000 509.624
    2031 0.000 6.281 0.000 6.281 393.128 142.996 7.215 0.000 543.338 0.000 549.619
    2032 0.000 6.461 0.000 6.461 418.681 152.290 7.359 0.000 578.331 0.000 584.792
    2033 0.000 6.577 0.000 6.577 445.895 162.189 7.507 0.000 615.591 0.000 622.168
    2034 0.000 6.608 0.000 6.608 474.878 172.732 7.657 0.000 655.267 0.000 661.875
    2035 0.000 6.637 0.000 6.637 505.746 183.959 7.810 0.000 697.515 0.000 704.152
    2036 0.000 6.669 0.000 6.669 538.619 195.916 7.966 0.000 742.501 0.000 749.170
    2037 0.000 6.702 0.000 6.702 573.629 208.651 8.125 0.000 790.406 0.000 797.107

    HDM-4 Version 1.3 Page 1 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    2038 0.000 6.737 0.000 6.737 610.915 222.213 8.288 0.000 841.416 0.000 848.153
    2039 0.000 6.775 0.000 6.775 650.714 236.709 8.454 0.000 895.877 0.000 902.652
    2040 0.000 6.814 0.000 6.814 693.307 252.267 8.623 0.000 954.197 0.000 961.011
    2041 0.000 6.857 0.000 6.857 738.710 268.860 8.795 0.000 1,016.365 0.000 1,023.222
    Total: 0.000 121.009 0.000 121.009 8,882.121 3,279.692 139.171 0.000 12,300.984 0.000 12,421.993

    HDM-4 Version 1.3 Page 2 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01A. Bandol Chourai Road (Scenario-I)


    Alternative: Upgrading

    Sect ID: 01A Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 450.528 0.000 0.000 450.528 174.342 69.889 3.329 0.000 247.560 0.000 698.088
    2021 675.792 0.000 0.000 675.792 185.675 74.431 3.395 0.000 263.501 0.000 939.293
    2022 0.000 12.597 0.000 12.597 116.136 31.260 2.557 0.000 149.953 0.000 162.550
    2023 0.000 12.597 0.000 12.597 123.802 33.296 2.632 0.000 159.730 0.000 172.327
    2024 0.000 12.597 0.000 12.597 131.917 35.463 2.696 0.000 170.077 0.000 182.674
    2025 0.000 12.597 0.000 12.597 140.572 37.771 2.763 0.000 181.106 0.000 193.703
    2026 122.471 12.643 0.000 135.113 149.806 40.230 2.832 0.000 192.868 0.000 327.981
    2027 0.000 12.597 0.000 12.597 159.343 42.837 2.859 0.000 205.039 0.000 217.636
    2028 0.000 12.597 0.000 12.597 169.785 45.625 2.929 0.000 218.340 0.000 230.937
    2029 0.000 12.597 0.000 12.597 180.933 48.595 3.002 0.000 232.529 0.000 245.126
    2030 0.000 12.597 0.000 12.597 192.833 51.758 3.077 0.000 247.668 0.000 260.265
    2031 122.471 12.632 0.000 135.102 205.549 55.127 3.155 0.000 263.832 0.000 398.934
    2032 0.000 12.597 0.000 12.597 218.337 58.692 3.160 0.000 280.189 0.000 292.786
    2033 0.000 12.597 0.000 12.597 232.648 62.511 3.237 0.000 298.397 0.000 310.994
    2034 0.000 12.597 0.000 12.597 247.928 66.580 3.318 0.000 317.826 0.000 330.423
    2035 0.000 12.597 0.000 12.597 264.242 70.914 3.401 0.000 338.557 0.000 351.154
    2036 122.471 12.662 0.000 135.133 281.681 75.531 3.487 0.000 360.699 0.000 495.832
    2037 0.000 12.597 0.000 12.597 299.145 80.413 3.489 0.000 383.047 0.000 395.644
    2038 0.000 12.597 0.000 12.597 318.754 85.646 3.575 0.000 407.975 0.000 420.572
    2039 0.000 12.597 0.000 12.597 339.691 91.221 3.664 0.000 434.575 0.000 447.172
    2040 0.000 12.597 0.000 12.597 362.046 97.159 3.756 0.000 462.961 0.000 475.558
    2041 -46.477 12.719 0.000 -33.758 385.946 103.485 3.851 0.000 493.282 0.000 459.524

    HDM-4 Version 1.3 Page 3 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 1,447.255 252.207 0.000 1,699.463 4,881.113 1,358.434 70.163 0.000 6,309.709 0.000 8,009.172

    HDM-4 Version 1.3 Page 4 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01B. Bandol Chourai Road (Scenario-II)


    Alternative: Base Alternative

    Sect ID: 01B Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 0.000 1.225 0.000 1.225 174.342 69.889 3.329 0.000 247.560 0.000 248.784
    2021 0.000 2.329 0.000 2.329 187.294 74.451 3.510 0.000 265.254 0.000 267.583
    2022 0.000 6.290 0.000 6.290 201.863 79.331 3.755 0.000 284.949 0.000 291.239
    2023 0.000 2.753 0.000 2.753 217.535 84.552 4.025 0.000 306.112 0.000 308.865
    2024 0.000 6.502 0.000 6.502 234.179 90.138 4.304 0.000 328.621 0.000 335.123
    2025 0.000 3.270 0.000 3.270 251.416 96.090 4.553 0.000 352.059 0.000 355.329
    2026 0.000 6.738 0.000 6.738 270.067 102.468 4.834 0.000 377.370 0.000 384.107
    2027 0.000 3.972 0.000 3.972 289.939 109.289 5.123 0.000 404.351 0.000 408.323
    2028 0.000 4.397 0.000 4.397 311.775 116.641 5.476 0.000 433.892 0.000 438.289
    2029 0.000 4.883 0.000 4.883 335.481 124.565 5.878 0.000 465.924 0.000 470.806
    2030 0.000 5.535 0.000 5.535 364.007 133.496 6.585 0.000 504.089 0.000 509.624
    2031 0.000 6.281 0.000 6.281 393.128 142.996 7.215 0.000 543.338 0.000 549.619
    2032 0.000 6.461 0.000 6.461 418.681 152.290 7.359 0.000 578.331 0.000 584.792
    2033 0.000 6.577 0.000 6.577 445.895 162.189 7.507 0.000 615.591 0.000 622.168
    2034 0.000 6.608 0.000 6.608 474.878 172.732 7.657 0.000 655.267 0.000 661.875
    2035 0.000 6.637 0.000 6.637 505.746 183.959 7.810 0.000 697.515 0.000 704.152
    2036 0.000 6.669 0.000 6.669 538.619 195.916 7.966 0.000 742.501 0.000 749.170
    2037 0.000 6.702 0.000 6.702 573.629 208.651 8.125 0.000 790.406 0.000 797.107
    2038 0.000 6.737 0.000 6.737 610.915 222.213 8.288 0.000 841.416 0.000 848.153
    2039 0.000 6.775 0.000 6.775 650.714 236.709 8.454 0.000 895.877 0.000 902.652
    2040 0.000 6.814 0.000 6.814 693.307 252.267 8.623 0.000 954.197 0.000 961.011
    2041 0.000 6.857 0.000 6.857 738.710 268.860 8.795 0.000 1,016.365 0.000 1,023.222

    HDM-4 Version 1.3 Page 5 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 0.000 121.009 0.000 121.009 8,882.121 3,279.692 139.171 0.000 12,300.984 0.000 12,421.993

    HDM-4 Version 1.3 Page 6 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01B. Bandol Chourai Road (Scenario-II)


    Alternative: Upgrading

    Sect ID: 01B Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 519.688 0.000 0.000 519.688 174.342 69.889 3.329 0.000 247.560 0.000 767.248
    2021 779.532 0.000 0.000 779.532 185.675 74.431 3.395 0.000 263.501 0.000 1,043.033
    2022 0.000 12.597 0.000 12.597 116.136 31.260 2.557 0.000 149.953 0.000 162.550
    2023 0.000 12.597 0.000 12.597 123.802 33.296 2.632 0.000 159.730 0.000 172.327
    2024 0.000 12.597 0.000 12.597 131.917 35.463 2.696 0.000 170.077 0.000 182.674
    2025 0.000 12.597 0.000 12.597 140.572 37.771 2.763 0.000 181.106 0.000 193.703
    2026 122.471 12.643 0.000 135.113 149.806 40.230 2.832 0.000 192.868 0.000 327.981
    2027 0.000 12.597 0.000 12.597 159.343 42.837 2.859 0.000 205.039 0.000 217.636
    2028 0.000 12.597 0.000 12.597 169.785 45.625 2.929 0.000 218.340 0.000 230.937
    2029 0.000 12.597 0.000 12.597 180.933 48.595 3.002 0.000 232.529 0.000 245.126
    2030 0.000 12.597 0.000 12.597 192.833 51.758 3.077 0.000 247.668 0.000 260.265
    2031 122.471 12.632 0.000 135.102 205.549 55.127 3.155 0.000 263.832 0.000 398.934
    2032 0.000 12.597 0.000 12.597 218.337 58.692 3.160 0.000 280.189 0.000 292.786
    2033 0.000 12.597 0.000 12.597 232.648 62.511 3.237 0.000 298.397 0.000 310.994
    2034 0.000 12.597 0.000 12.597 247.928 66.580 3.318 0.000 317.826 0.000 330.423
    2035 0.000 12.597 0.000 12.597 264.242 70.914 3.401 0.000 338.557 0.000 351.154
    2036 122.471 12.662 0.000 135.133 281.681 75.531 3.487 0.000 360.699 0.000 495.832
    2037 0.000 12.597 0.000 12.597 299.145 80.413 3.489 0.000 383.047 0.000 395.644
    2038 0.000 12.597 0.000 12.597 318.754 85.646 3.575 0.000 407.975 0.000 420.572
    2039 0.000 12.597 0.000 12.597 339.691 91.221 3.664 0.000 434.575 0.000 447.172
    2040 0.000 12.597 0.000 12.597 362.046 97.159 3.756 0.000 462.961 0.000 475.558
    2041 -72.412 12.719 0.000 -59.693 385.946 103.485 3.851 0.000 493.282 0.000 433.589

    HDM-4 Version 1.3 Page 7 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 1,594.220 252.207 0.000 1,846.428 4,881.113 1,358.434 70.163 0.000 6,309.709 0.000 8,156.137

    HDM-4 Version 1.3 Page 8 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01C. Bandol Chourai Road (Scenario-III)


    Alternative: Base Alternative

    Sect ID: 01C Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 0.000 1.225 0.000 1.225 174.342 69.889 3.329 0.000 247.560 0.000 248.784
    2021 0.000 2.329 0.000 2.329 187.294 74.451 3.510 0.000 265.254 0.000 267.583
    2022 0.000 6.290 0.000 6.290 201.863 79.331 3.755 0.000 284.949 0.000 291.239
    2023 0.000 2.753 0.000 2.753 217.535 84.552 4.025 0.000 306.112 0.000 308.865
    2024 0.000 6.502 0.000 6.502 234.179 90.138 4.304 0.000 328.621 0.000 335.123
    2025 0.000 3.270 0.000 3.270 251.416 96.090 4.553 0.000 352.059 0.000 355.329
    2026 0.000 6.738 0.000 6.738 270.067 102.468 4.834 0.000 377.370 0.000 384.107
    2027 0.000 3.972 0.000 3.972 289.939 109.289 5.123 0.000 404.351 0.000 408.323
    2028 0.000 4.397 0.000 4.397 311.775 116.641 5.476 0.000 433.892 0.000 438.289
    2029 0.000 4.883 0.000 4.883 335.481 124.565 5.878 0.000 465.924 0.000 470.806
    2030 0.000 5.535 0.000 5.535 364.007 133.496 6.585 0.000 504.089 0.000 509.624
    2031 0.000 6.281 0.000 6.281 393.128 142.996 7.215 0.000 543.338 0.000 549.619
    2032 0.000 6.461 0.000 6.461 418.681 152.290 7.359 0.000 578.331 0.000 584.792
    2033 0.000 6.577 0.000 6.577 445.895 162.189 7.507 0.000 615.591 0.000 622.168
    2034 0.000 6.608 0.000 6.608 474.878 172.732 7.657 0.000 655.267 0.000 661.875
    2035 0.000 6.637 0.000 6.637 505.746 183.959 7.810 0.000 697.515 0.000 704.152
    2036 0.000 6.669 0.000 6.669 538.619 195.916 7.966 0.000 742.501 0.000 749.170
    2037 0.000 6.702 0.000 6.702 573.629 208.651 8.125 0.000 790.406 0.000 797.107
    2038 0.000 6.737 0.000 6.737 610.915 222.213 8.288 0.000 841.416 0.000 848.153
    2039 0.000 6.775 0.000 6.775 650.714 236.709 8.454 0.000 895.877 0.000 902.652
    2040 0.000 6.814 0.000 6.814 693.307 252.267 8.623 0.000 954.197 0.000 961.011
    2041 0.000 6.857 0.000 6.857 738.710 268.860 8.795 0.000 1,016.365 0.000 1,023.222

    HDM-4 Version 1.3 Page 9 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 0.000 121.009 0.000 121.009 8,882.121 3,279.692 139.171 0.000 12,300.984 0.000 12,421.993

    HDM-4 Version 1.3 Page 10 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01C. Bandol Chourai Road (Scenario-III)


    Alternative: Upgrading

    Sect ID: 01C Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 450.528 12.597 0.000 463.125 174.342 69.889 3.329 0.000 247.560 0.000 710.685
    2021 675.792 12.597 0.000 688.389 185.675 74.431 3.395 0.000 263.501 0.000 951.890
    2022 0.000 12.597 0.000 12.597 117.364 32.532 2.675 0.000 152.571 0.000 165.168
    2023 0.000 12.597 0.000 12.597 125.584 34.654 2.758 0.000 162.996 0.000 175.593
    2024 0.000 12.597 0.000 12.597 134.122 36.911 2.830 0.000 173.864 0.000 186.461
    2025 0.000 12.597 0.000 12.597 143.255 39.317 2.905 0.000 185.477 0.000 198.074
    2026 122.471 12.644 0.000 135.115 153.027 41.879 2.982 0.000 197.889 0.000 333.003
    2027 0.000 12.597 0.000 12.597 159.888 44.551 2.874 0.000 207.313 0.000 219.910
    2028 0.000 12.597 0.000 12.597 170.378 47.450 2.945 0.000 220.774 0.000 233.371
    2029 0.000 12.597 0.000 12.597 181.585 50.538 3.019 0.000 235.142 0.000 247.739
    2030 0.000 12.597 0.000 12.597 193.561 53.828 3.095 0.000 250.484 0.000 263.081
    2031 122.471 12.633 0.000 135.104 206.382 57.332 3.174 0.000 266.888 0.000 401.991
    2032 0.000 12.597 0.000 12.597 218.961 61.036 3.161 0.000 283.158 0.000 295.755
    2033 0.000 12.597 0.000 12.597 233.313 65.007 3.239 0.000 301.560 0.000 314.157
    2034 0.000 12.597 0.000 12.597 248.638 69.238 3.320 0.000 321.196 0.000 333.793
    2035 0.000 12.597 0.000 12.597 265.003 73.744 3.403 0.000 342.150 0.000 354.747
    2036 122.471 12.664 0.000 135.135 282.499 78.544 3.489 0.000 364.532 0.000 499.667
    2037 0.000 12.597 0.000 12.597 299.980 83.624 3.489 0.000 387.093 0.000 399.690
    2038 0.000 12.597 0.000 12.597 319.642 89.065 3.575 0.000 412.282 0.000 424.879
    2039 0.000 12.597 0.000 12.597 340.636 94.861 3.664 0.000 439.161 0.000 451.758
    2040 0.000 12.597 0.000 12.597 363.053 101.035 3.756 0.000 467.844 0.000 480.441
    2041 -46.477 12.723 0.000 -33.754 387.019 107.612 3.851 0.000 498.482 0.000 464.727

    HDM-4 Version 1.3 Page 11 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 1,447.255 277.410 0.000 1,724.665 4,903.908 1,407.078 70.929 0.000 6,381.915 0.000 8,106.580

    HDM-4 Version 1.3 Page 12 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01D. Bandol Chourai Road (Scenario-IV)


    Alternative: Base Alternative

    Sect ID: 01D Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 0.000 1.225 0.000 1.225 174.342 69.889 3.329 0.000 247.560 0.000 248.784
    2021 0.000 2.329 0.000 2.329 187.294 74.451 3.510 0.000 265.254 0.000 267.583
    2022 0.000 6.290 0.000 6.290 201.863 79.331 3.755 0.000 284.949 0.000 291.239
    2023 0.000 2.753 0.000 2.753 217.535 84.552 4.025 0.000 306.112 0.000 308.865
    2024 0.000 6.502 0.000 6.502 234.179 90.138 4.304 0.000 328.621 0.000 335.123
    2025 0.000 3.270 0.000 3.270 251.416 96.090 4.553 0.000 352.059 0.000 355.329
    2026 0.000 6.738 0.000 6.738 270.067 102.468 4.834 0.000 377.370 0.000 384.107
    2027 0.000 3.972 0.000 3.972 289.939 109.289 5.123 0.000 404.351 0.000 408.323
    2028 0.000 4.397 0.000 4.397 311.775 116.641 5.476 0.000 433.892 0.000 438.289
    2029 0.000 4.883 0.000 4.883 335.481 124.565 5.878 0.000 465.924 0.000 470.806
    2030 0.000 5.535 0.000 5.535 364.007 133.496 6.585 0.000 504.089 0.000 509.624
    2031 0.000 6.281 0.000 6.281 393.128 142.996 7.215 0.000 543.338 0.000 549.619
    2032 0.000 6.461 0.000 6.461 418.681 152.290 7.359 0.000 578.331 0.000 584.792
    2033 0.000 6.577 0.000 6.577 445.895 162.189 7.507 0.000 615.591 0.000 622.168
    2034 0.000 6.608 0.000 6.608 474.878 172.732 7.657 0.000 655.267 0.000 661.875
    2035 0.000 6.637 0.000 6.637 505.746 183.959 7.810 0.000 697.515 0.000 704.152
    2036 0.000 6.669 0.000 6.669 538.619 195.916 7.966 0.000 742.501 0.000 749.170
    2037 0.000 6.702 0.000 6.702 573.629 208.651 8.125 0.000 790.406 0.000 797.107
    2038 0.000 6.737 0.000 6.737 610.915 222.213 8.288 0.000 841.416 0.000 848.153
    2039 0.000 6.775 0.000 6.775 650.714 236.709 8.454 0.000 895.877 0.000 902.652
    2040 0.000 6.814 0.000 6.814 693.307 252.267 8.623 0.000 954.197 0.000 961.011
    2041 0.000 6.857 0.000 6.857 738.710 268.860 8.795 0.000 1,016.365 0.000 1,023.222

    HDM-4 Version 1.3 Page 13 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 0.000 121.009 0.000 121.009 8,882.121 3,279.692 139.171 0.000 12,300.984 0.000 12,421.993

    HDM-4 Version 1.3 Page 14 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01D. Bandol Chourai Road (Scenario-IV)


    Alternative: Upgrading

    Sect ID: 01D Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 519.688 0.000 0.000 519.688 174.342 69.889 3.329 0.000 247.560 0.000 767.248
    2021 779.532 0.000 0.000 779.532 185.675 74.431 3.395 0.000 263.501 0.000 1,043.033
    2022 0.000 12.597 0.000 12.597 117.364 32.532 2.675 0.000 152.571 0.000 165.168
    2023 0.000 12.597 0.000 12.597 125.584 34.654 2.758 0.000 162.996 0.000 175.593
    2024 0.000 12.597 0.000 12.597 134.122 36.911 2.830 0.000 173.864 0.000 186.461
    2025 0.000 12.597 0.000 12.597 143.255 39.317 2.905 0.000 185.477 0.000 198.074
    2026 122.471 12.644 0.000 135.115 153.027 41.879 2.982 0.000 197.889 0.000 333.003
    2027 0.000 12.597 0.000 12.597 159.888 44.551 2.874 0.000 207.313 0.000 219.910
    2028 0.000 12.597 0.000 12.597 170.378 47.450 2.945 0.000 220.774 0.000 233.371
    2029 0.000 12.597 0.000 12.597 181.585 50.538 3.019 0.000 235.142 0.000 247.739
    2030 0.000 12.597 0.000 12.597 193.561 53.828 3.095 0.000 250.484 0.000 263.081
    2031 122.471 12.633 0.000 135.104 206.382 57.332 3.174 0.000 266.888 0.000 401.991
    2032 0.000 12.597 0.000 12.597 218.961 61.036 3.161 0.000 283.158 0.000 295.755
    2033 0.000 12.597 0.000 12.597 233.313 65.007 3.239 0.000 301.560 0.000 314.157
    2034 0.000 12.597 0.000 12.597 248.638 69.238 3.320 0.000 321.196 0.000 333.793
    2035 0.000 12.597 0.000 12.597 265.003 73.744 3.403 0.000 342.150 0.000 354.747
    2036 122.471 12.664 0.000 135.135 282.499 78.544 3.489 0.000 364.532 0.000 499.667
    2037 0.000 12.597 0.000 12.597 299.980 83.624 3.489 0.000 387.093 0.000 399.690
    2038 0.000 12.597 0.000 12.597 319.642 89.065 3.575 0.000 412.282 0.000 424.879
    2039 0.000 12.597 0.000 12.597 340.636 94.861 3.664 0.000 439.161 0.000 451.758
    2040 0.000 12.597 0.000 12.597 363.053 101.035 3.756 0.000 467.844 0.000 480.441
    2041 -72.412 12.723 0.000 -59.689 387.019 107.612 3.851 0.000 498.482 0.000 438.792

    HDM-4 Version 1.3 Page 15 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 1,594.220 252.216 0.000 1,846.436 4,903.908 1,407.078 70.929 0.000 6,381.915 0.000 8,228.351

    HDM-4 Version 1.3 Page 16 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01E. Bandol Chourai Road (Scenario-V)


    Alternative: Base Alternative

    Sect ID: 01E Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 0.000 1.225 0.000 1.225 174.342 69.889 3.329 0.000 247.560 0.000 248.784
    2021 0.000 2.329 0.000 2.329 187.294 74.451 3.510 0.000 265.254 0.000 267.583
    2022 0.000 6.290 0.000 6.290 201.863 79.331 3.755 0.000 284.949 0.000 291.239
    2023 0.000 2.753 0.000 2.753 217.535 84.552 4.025 0.000 306.112 0.000 308.865
    2024 0.000 6.502 0.000 6.502 234.179 90.138 4.304 0.000 328.621 0.000 335.123
    2025 0.000 3.270 0.000 3.270 251.416 96.090 4.553 0.000 352.059 0.000 355.329
    2026 0.000 6.738 0.000 6.738 270.067 102.468 4.834 0.000 377.370 0.000 384.107
    2027 0.000 3.972 0.000 3.972 289.939 109.289 5.123 0.000 404.351 0.000 408.323
    2028 0.000 4.397 0.000 4.397 311.775 116.641 5.476 0.000 433.892 0.000 438.289
    2029 0.000 4.883 0.000 4.883 335.481 124.565 5.878 0.000 465.924 0.000 470.806
    2030 0.000 5.535 0.000 5.535 364.007 133.496 6.585 0.000 504.089 0.000 509.624
    2031 0.000 6.281 0.000 6.281 393.128 142.996 7.215 0.000 543.338 0.000 549.619
    2032 0.000 6.461 0.000 6.461 418.681 152.290 7.359 0.000 578.331 0.000 584.792
    2033 0.000 6.577 0.000 6.577 445.895 162.189 7.507 0.000 615.591 0.000 622.168
    2034 0.000 6.608 0.000 6.608 474.878 172.732 7.657 0.000 655.267 0.000 661.875
    2035 0.000 6.637 0.000 6.637 505.746 183.959 7.810 0.000 697.515 0.000 704.152
    2036 0.000 6.669 0.000 6.669 538.619 195.916 7.966 0.000 742.501 0.000 749.170
    2037 0.000 6.702 0.000 6.702 573.629 208.651 8.125 0.000 790.406 0.000 797.107
    2038 0.000 6.737 0.000 6.737 610.915 222.213 8.288 0.000 841.416 0.000 848.153
    2039 0.000 6.775 0.000 6.775 650.714 236.709 8.454 0.000 895.877 0.000 902.652
    2040 0.000 6.814 0.000 6.814 693.307 252.267 8.623 0.000 954.197 0.000 961.011
    2041 0.000 6.857 0.000 6.857 738.710 268.860 8.795 0.000 1,016.365 0.000 1,023.222

    HDM-4 Version 1.3 Page 17 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 0.000 121.009 0.000 121.009 8,882.121 3,279.692 139.171 0.000 12,300.984 0.000 12,421.993

    HDM-4 Version 1.3 Page 18 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Section: 01E. Bandol Chourai Road (Scenario-V)


    Alternative: Upgrading

    Sect ID: 01E Road Class: Secondary or main


    Length: 49.40 km Width: 3.50 m Rise+Fall: 5.00 m/km Curvature: 25.00 deg/km

    Road Agency Costs (RAC) Road User Costs (RUC) Net Total
    Year Exogenous Transport
    Capital Recurrent Total MT Vehicle MT Travel NMT Travel Total Cost Cost
    Special Accidents
    RAC Operation Time & Operation RUC

    2020 563.160 0.000 0.000 563.160 174.342 69.889 3.329 0.000 247.560 0.000 810.720
    2021 337.896 0.000 0.000 337.896 185.675 74.431 3.395 0.000 263.501 0.000 601.397
    2022 225.264 0.000 0.000 225.264 197.744 79.269 3.463 0.000 280.476 0.000 505.740
    2023 0.000 12.597 0.000 12.597 123.686 33.292 2.609 0.000 159.586 0.000 172.183
    2024 0.000 12.597 0.000 12.597 131.851 35.461 2.685 0.000 169.996 0.000 182.593
    2025 0.000 12.597 0.000 12.597 140.494 37.768 2.751 0.000 181.013 0.000 193.610
    2026 0.000 12.597 0.000 12.597 149.713 40.226 2.819 0.000 192.758 0.000 205.355
    2027 122.471 12.649 0.000 135.120 159.549 42.845 2.889 0.000 205.283 0.000 340.403
    2028 0.000 12.597 0.000 12.597 169.701 45.622 2.916 0.000 218.239 0.000 230.836
    2029 0.000 12.597 0.000 12.597 180.823 48.591 2.988 0.000 232.402 0.000 244.999
    2030 0.000 12.597 0.000 12.597 192.696 51.753 3.062 0.000 247.512 0.000 260.109
    2031 0.000 12.597 0.000 12.597 205.372 55.122 3.139 0.000 263.633 0.000 276.230
    2032 122.471 12.636 0.000 135.107 218.918 58.711 3.219 0.000 280.848 0.000 415.955
    2033 0.000 12.597 0.000 12.597 232.530 62.507 3.223 0.000 298.260 0.000 310.857
    2034 0.000 12.597 0.000 12.597 247.773 66.575 3.302 0.000 317.650 0.000 330.247
    2035 0.000 12.597 0.000 12.597 264.047 70.908 3.385 0.000 338.340 0.000 350.937
    2036 0.000 12.597 0.000 12.597 281.425 75.524 3.470 0.000 360.418 0.000 373.015
    2037 122.471 12.671 0.000 135.142 300.002 80.441 3.557 0.000 384.001 0.000 519.142
    2038 0.000 12.597 0.000 12.597 318.591 85.640 3.559 0.000 407.790 0.000 420.387
    2039 0.000 12.597 0.000 12.597 339.476 91.213 3.647 0.000 434.336 0.000 446.933
    2040 0.000 12.597 0.000 12.597 361.777 97.150 3.738 0.000 462.664 0.000 475.261
    2041 -168.948 12.597 0.000 -156.351 385.590 103.474 3.831 0.000 492.896 0.000 336.545

    HDM-4 Version 1.3 Page 19 of 20


    HD M-4 Road Agency and User Cost Streams (Undiscounted)

    Total: 1,324.785 239.508 0.000 1,564.292 4,961.775 1,406.412 70.974 0.000 6,439.161 0.000 8,003.453

    HDM-4 Version 1.3 Page 20 of 20

    You might also like