Road Agency and User Cost Streams (Discounted)

HDM-4
HIGHWAY DEVELOPMENT & MANAGEMENT Study Name: BEGUMGANJ - SULTANGANJ ROAD
Run Date: 30-04-2022
Currency: INR (millions)
Discount Rate: 12.00 %

Section: BEGUMGANJ - SULTANGANJ ROAD

Alternative: Base Alternative

Sect ID: 1 Road Class: Secondary or main

Length: 25.20 km Width: 3.75 m Rise+Fall: 30.00 m/km Curvature: 50.00 deg/km

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

2022 0.000 0.000 0.000 0.000 80.124 91.056 1.151 0.000 172.331 0.000 172.331
2023 0.000 0.000 0.000 0.000 77.257 86.307 1.126 0.000 164.690 0.000 164.690
2024 0.000 0.000 0.000 0.000 76.020 84.398 1.140 0.000 161.559 0.000 161.559
2025 0.000 0.000 0.000 0.000 77.191 90.204 1.219 0.000 168.615 0.000 168.615
2026 0.000 0.000 0.000 0.000 81.868 106.792 1.435 0.000 190.095 0.000 190.095
2027 0.000 0.000 0.000 0.000 82.431 113.691 1.583 0.000 197.705 0.000 197.705
2028 0.000 0.000 0.000 0.000 77.282 106.599 1.484 0.000 185.365 0.000 185.365
2029 0.000 0.000 0.000 0.000 72.463 99.991 1.391 0.000 173.845 0.000 173.845
2030 0.000 0.000 0.000 0.000 67.946 93.801 1.304 0.000 163.051 0.000 163.051
2031 0.000 0.000 0.000 0.000 63.711 87.997 1.223 0.000 152.931 0.000 152.931
2032 0.000 0.000 0.000 0.000 59.743 82.564 1.146 0.000 143.453 0.000 143.453
2033 0.000 0.000 0.000 0.000 56.032 77.514 1.075 0.000 134.620 0.000 134.620
2034 0.000 0.000 0.000 0.000 52.552 72.780 1.007 0.000 126.339 0.000 126.339
2035 0.000 0.000 0.000 0.000 49.290 68.341 0.944 0.000 118.575 0.000 118.575
2036 0.000 0.000 0.000 0.000 46.232 64.179 0.885 0.000 111.296 0.000 111.296
2037 0.000 0.000 0.000 0.000 43.365 60.276 0.830 0.000 104.471 0.000 104.471
2038 0.000 0.000 0.000 0.000 40.677 56.618 0.778 0.000 98.073 0.000 98.073

HDM-4 Version 1.3 Page 1 of 3

H D M- 4 Road Agency and User Cost Streams (Discounted)

2039 0.000 0.000 0.000 0.000 38.157 53.187 0.730 0.000 92.073 0.000 92.073
2040 0.000 0.000 0.000 0.000 35.813 50.064 0.684 0.000 86.561 0.000 86.561
2041 0.000 0.000 0.000 0.000 33.620 47.153 0.641 0.000 81.415 0.000 81.415
Total: 0.000 0.000 0.000 0.000 1,211.775 1,593.513 21.776 0.000 2,827.064 0.000 2,827.064
All costs are discounted at: 12.00 %

HDM-4 Version 1.3 Page 2 of 3

H D M- 4 Road Agency and User Cost Streams (Discounted)

Section: BEGUMGANJ - SULTANGANJ ROAD

Alternative: Upgradation

Sect ID: 1 Road Class: Secondary or main

Length: 25.20 km Width: 3.75 m Rise+Fall: 30.00 m/km Curvature: 50.00 deg/km

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

2022 273.674 0.000 0.000 273.674 80.124 91.056 1.151 0.000 172.331 0.000 446.005
2023 162.901 0.000 0.000 162.901 75.116 85.365 1.079 0.000 161.560 0.000 324.461
2024 0.000 0.000 0.000 0.000 67.408 51.716 0.822 0.000 119.946 0.000 119.946
2025 0.000 0.000 0.000 0.000 63.235 48.531 0.780 0.000 112.545 0.000 112.545
2026 0.000 0.000 0.000 0.000 59.299 45.533 0.735 0.000 105.567 0.000 105.567
2027 0.000 0.000 0.000 0.000 55.614 42.725 0.693 0.000 99.032 0.000 99.032
2028 0.000 0.000 0.000 0.000 52.161 40.110 0.655 0.000 92.925 0.000 92.925
2029 0.000 0.000 0.000 0.000 48.943 37.671 0.619 0.000 87.232 0.000 87.232
2030 0.000 0.000 0.000 0.000 45.980 35.391 0.585 0.000 81.956 0.000 81.956
2031 0.000 0.000 0.000 0.000 43.307 33.262 0.554 0.000 77.123 0.000 77.123
2032 0.000 0.000 0.000 0.000 40.832 31.281 0.526 0.000 72.639 0.000 72.639
2033 0.000 0.000 0.000 0.000 38.539 29.457 0.500 0.000 68.496 0.000 68.496
2034 0.000 0.000 0.000 0.000 36.464 27.848 0.479 0.000 64.790 0.000 64.790
2035 0.000 0.000 0.000 0.000 34.593 26.724 0.466 0.000 61.783 0.000 61.783
2036 0.000 0.000 0.000 0.000 32.766 27.531 0.466 0.000 60.763 0.000 60.763
2037 0.000 0.000 0.000 0.000 31.964 32.872 0.493 0.000 65.328 0.000 65.328
2038 0.000 0.000 0.000 0.000 34.351 43.882 0.583 0.000 78.817 0.000 78.817
2039 0.000 0.000 0.000 0.000 34.864 43.504 0.688 0.000 79.056 0.000 79.056
2040 0.000 0.000 0.000 0.000 33.161 40.785 0.684 0.000 74.630 0.000 74.630
2041 0.000 0.000 0.000 0.000 31.092 38.236 0.641 0.000 69.968 0.000 69.968
Total: 436.575 0.000 0.000 436.575 939.813 853.478 13.199 0.000 1,806.489 0.000 2,243.064
All costs are discounted at: 12.00 %

HDM-4 Version 1.3 Page 3 of 3