You are on page 1of 32

Total Length of the chainage at Ist Toll Plaza at Km 74.

80

Toll Plaza At Km 74.8(Length of the Road) 52.47 Km


Toll Plaza At Km 74.8(length of Bypass) 16.53 Km
Total Length at Km 74.8(Road+bypass) 69 Km

Total Length of the chainage at 2nd Toll Plaza at Km 5.45


Toll Plaza At Km 5.45(Length of the Road) 62.84 Km
Toll Plaza At Km 5.45(length of Bypass) 1.16 Km
Total Length at Km 5.45(Road+bypass) 64 Km

Concession Year 1st Nov 2009-31st Oct 2010


Financial Year 1st Apr 2009-31st Mar 2010
Tolling Year 1st Apr 2009-31st Mar 2010
Calender Year 1st Jan 2009-31st Dec 2009

Weights for conversion of Calendar Year (PCU) to Financial Year (PCU) for the year ending 2012-13).
Weight 1 (From May to Dec) i.e.8 mnths 67%
Weight 2 (From Jan- Mar) i.e.3 mnths 25%

Weights for conversion for subsequent FY ending 2014-2028).


Weight 1 (From Apr-dec) i.e.9 mnths 75%
Weight 2 (from jan-mar) i.e 3mnths 25%

Weights for conversion of Calendar Year (PCU) to Financial Year (PCU) for the year ending 2028-29.
Weight 1 (From Apr -oct) i.e. 7 months 58%

Growth Rate for the Projected Road calender year


Type of Vehicles / Growth Rate in Vehicles (in %) 2009 2010

Cars 8.60% 8.60%


Buses 5.40% 5.40%
LCV/Mini Bus 8.00% 8.00%
2-Axle Trucks 6.00% 6.00%
3-6Axle Trucks 9.00% 9.00%
MAV >6 axles 9.00% 9.00%

Tolling Year(April-Mar) 2008 2009 2010


Annual WPI Indices for corresponding FY 208.7 216.6 228.5
Inflation 3.79% 5.50%

Toll Rates per Km for toll plaza 74.8 2008 2009 2010
Cars 1.09 1.14 1.20
Buses 3.46 3.62 3.81
LCV/Mini bus 1.69 1.77 1.86
2-Axle Trucks 3.46 3.62 3.81
3-Axle Trucks/MAV 5.28 5.52 5.81
MAV >6 axles 6.76 7.07 7.44

As Per Calendar Year Jan to Dec


Through Traffic/day as per traffic report ( for 74.800 km) 2008 2009 2010
Cars 1712 1859 2019
Buses 495 522 550
LCV/Mini bus 533 576 622
2-Axle Trucks 2468 2616 2773
3-Axle Trucks/MAV 4741 5168 5633
MAV >6 axles 1 1 1
Total Through traffic 9950 10742 11598

As Per Financial Year


Through Traffic as per traffic report ( for 74.800 km)
Cars
Buses
LCV/Mini bus
2-Axle Trucks
3-Axle Trucks/MAV
MAV >6 axles

Toll rates for Km 74.800


Year 2008 2009 2010
Cars 75.00 80.00 85.00
Buses 240.00 250.00 265.00
LCV/Mini bus 115.00 120.00 130.00
2-Axle Trucks 240.00 250.00 265.00
3-Axle Trucks/MAV 365.00 380.00 400.00
MAV >6 axles 465.00 490.00 515.00

Revenue as Per Km 74.800 Per Day


Year ending 2008 2009 2010
Cars
Buses
LCV/Mini bus
2-Axle Trucks
3-Axle Trucks/MAV
MAV >6 axles
Revenue as Per Km 74.800 Per Year
Year ending 2008 2009 2010
Cars
Buses
LCV/Mini bus
2-Axle Trucks
3-Axle Trucks/MAV
MAV >6 axles
Total

Toll Rates per Km for toll plaza @ Km5.45 2008 2009 2010
Cars 0.94 0.98 1.03
Buses 3.05 3.19 3.36
LCV/Mini bus 1.48 1.55 1.63
2-Axle Trucks 3.05 3.19 3.36
3-Axle Trucks/MAV 4.72 4.94 5.19
MAV >6 axles 5.91 6.18 6.50

As Per Calendar Year Jan to Dec


Through Traffic/day as per traffic report ( for 5.45 km) 2008 2009 2010
Cars 4643 5042 5476
Buses 70 74 78
LCV/Mini bus 424 458 495
2-Axle Trucks 3439 3645 3864
3-Axle Trucks/MAV 3055 3330 3630
MAV >6 axles 22 24 26
Total Through traffic 11653 12573 13569

As Per Financial Year


Through Traffic as per traffic report ( for 5.45 km)
Cars
Buses
LCV/Mini bus
2-Axle Trucks
3-Axle Trucks/MAV
MAV >6 axles

Toll rates for Km 5.45


Year ending 2008 2009 2010
Cars 60 65 65
Buses 195 205 215
LCV/Mini bus 95 100 105
2-Axle Trucks 195 205 215
3-Axle Trucks/MAV 300 315 330
MAV >6 axles 380 395 415

Revenue as Per Km 5.45 Per Day


Year ending 2008 2009 2010
Cars
Buses
LCV/Mini bus
2-Axle Trucks
3-Axle Trucks/MAV
MAV >6 axles

Revenue as Per Km 5.45 Per Year


Year ending 2008 2009 2010
Cars
Buses
LCV/Mini bus
2-Axle Trucks
3-Axle Trucks/MAV
MAV >6 axles
Total

TOTAL REVENUE
2011 2012 2013 2014 2015 2016 2017

8.60% 8.60% 8.60% 6.60% 6.60% 6.60% 6.60%


5.40% 5.40% 5.40% 3.80% 3.80% 3.80% 3.80%
8.00% 8.00% 8.00% 6.00% 6.00% 6.00% 6.00%
6.00% 6.00% 6.00% 4.00% 4.00% 4.00% 4.00%
9.00% 9.00% 9.00% 7.50% 7.50% 7.50% 7.50%
9.00% 9.00% 9.00% 7.50% 7.50% 7.50% 7.50%

2011 2012 2013 2014 2015 2016 2017


241.1 254.3 268.3 283.1 298.7 315.1 332.4
5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50%

2011 2012 2013 2014 2015 2016 2017


1.26 1.33 1.40 1.47 1.55 1.63 1.71
4.01 4.21 4.43 4.66 4.91 5.17 5.44
1.96 2.06 2.17 2.28 2.40 2.52 2.66
4.01 4.21 4.43 4.66 4.91 5.17 5.44
6.11 6.43 6.77 7.12 7.49 7.88 8.30
7.83 8.23 8.66 9.11 9.59 10.09 10.62

2011 2012 2013 2014 2015 2016 2017


2193 2382 2587 2758 2940 3134 3341
580 611 644 668 693 719 746
672 726 784 831 881 934 990
2939 3115 3302 3434 3571 3714 3863
6140 6693 7295 7842 8430 9062 9742
1 1 1 1 1 1 1
12525 13528 14613 15534 16516 17564 18683

2013 2014 2015 2016 2017


2235 2630 2804 2989 3186
568 650 674 700 726
680 796 844 894 948
2902 3335 3468 3607 3751
6286 7432 7989 8588 9232
1 1 1 1 1

2011 2012 2013 2014 2015 2016 2017


85.00 90.00 95.00 100.00 105.00 110.00 120.00
275.00 290.00 305.00 320.00 340.00 355.00 375.00
135.00 140.00 150.00 155.00 165.00 175.00 185.00
275.00 290.00 305.00 320.00 340.00 355.00 375.00
420.00 445.00 465.00 490.00 515.00 545.00 570.00
540.00 570.00 600.00 630.00 660.00 695.00 735.00

2011 2012 2013 2014 2015 2016 2017


212325 263000 294420 328790 382320
173240 208000 229160 248500 272250
102000 123380 139260 156450 175380
885110 1067200 1179120 1280485 1406625
2922990 3641680 4114335 4680460 5262240
600 630 660 695 735
2011 2012 2013 2014 2015 2016 2017
7.75 9.60 10.75 12.00 13.95
6.32 7.59 8.36 9.07 9.94
3.72 4.50 5.08 5.71 6.40
32.31 38.95 43.04 46.74 51.34
106.69 132.92 150.17 170.84 192.07
0.02 0.02 0.02 0.03 0.03
156.81 193.59 217.43 244.38 273.73

2011 2012 2013 2014 2015 2016 2017


1.09 1.14 1.20 1.27 1.33 1.40 1.48
3.53 3.71 3.91 4.11 4.33 4.55 4.79
1.71 1.80 1.90 2.00 2.10 2.21 2.33
3.53 3.71 3.91 4.11 4.33 4.55 4.79
5.46 5.75 6.05 6.36 6.70 7.05 7.42
6.84 7.20 7.57 7.97 8.38 8.82 9.29

2011 2012 2013 2014 2015 2016 2017


5947 3870 4203 4480 4776 5091 5427
82 86 91 94 98 102 106
535 578 624 661 701 743 788
4096 2822 2991 3111 3235 3364 3499
3957 3450 3761 4043 4346 4672 5022
28 31 34 37 40 43 46
14645 10837 11704 12426 13196 14015 14888

2013 2014 2015 2016 2017


3631 4272 4554 4855 5175
80 92 95 99 103
541 633 671 712 754
2629 3021 3142 3267 3398
3240 3832 4119 4428 4760
29 35 38 41 44

2011 2012 2013 2014 2015 2016 2017


70 75 75 80 85 90 95
225 240 250 265 275 290 305
110 115 120 130 135 140 150
225 240 250 265 275 290 305
350 370 385 405 430 450 475
440 460 485 510 535 565 595

2011 2012 2013 2014 2015 2016 2017


272325 341760 387090 436950 491625
20000 24380 26125 28710 31415
64920 82290 90585 99680 113100
657250 800565 864050 947430 1036390
1247400 1551960 1771170 1992600 2261000
14065 17850 20330 23165 26180

2011 2012 2013 2014 2015 2016 2017


9.94 12.47 14.13 15.95 17.94
0.73 0.89 0.95 1.05 1.15
2.37 3.00 3.31 3.64 4.13
23.99 29.22 31.54 34.58 37.83
45.53 56.65 64.65 72.73 82.53
0.51 0.65 0.74 0.85 0.96
83.07 102.89 115.32 128.79 144.53

239.89 296.48 332.75 373.17 418.26


2018 2019 2020 2021 2022 2023 2024

6.60% 5.30% 5.30% 5.30% 5.30% 5.30% 5.30%


3.80% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50%
6.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
4.00% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50%
7.50% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
7.50% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%

2018 2019 2020 2021 2022 2023 2024


350.7 370.0 390.3 411.8 434.5 458.3 483.6
5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50%

2018 2019 2020 2021 2022 2023 2024


1.80 1.90 2.00 2.10 2.22 2.34 2.46
5.72 6.02 6.34 6.68 7.04 7.42 7.82
2.79 2.94 3.10 3.26 3.44 3.62 3.82
5.72 6.02 6.34 6.68 7.04 7.42 7.82
8.73 9.19 9.68 10.20 10.74 11.32 11.93
11.18 11.77 12.39 13.05 13.75 14.49 15.28

2018 2019 2020 2021 2022 2023 2024


3562 3751 3950 4159 4379 4611 4855
774 793 813 833 854 875 897
1049 1101 1156 1214 1275 1339 1406
4018 4159 4305 4456 4612 4773 4940
10473 11101 11767 12473 13221 14014 14855
1 1 1 1 1 1 1
19877 20906 21992 23136 24342 25613 26954

2018 2019 2020 2021 2022 2023 2024


3396 3609 3801 4002 4214 4437 4672
753 779 798 818 838 859 881
1005 1062 1115 1171 1229 1291 1356
3902 4053 4196 4343 4495 4652 4815
9925 10630 11268 11944 12660 13419 14224
1 1 1 1 1 1 1

2018 2019 2020 2021 2022 2023 2024


125.00 130.00 140.00 145.00 155.00 160.00 170.00
395.00 415.00 440.00 460.00 485.00 510.00 540.00
195.00 205.00 215.00 225.00 235.00 250.00 265.00
395.00 415.00 440.00 460.00 485.00 510.00 540.00
605.00 635.00 670.00 705.00 740.00 780.00 825.00
770.00 810.00 855.00 900.00 950.00 1000.00 1055.00

2018 2019 2020 2021 2022 2023 2024


424500 469170 532140 580290 653170 709920 794240
297435 323285 351120 376280 406430 438090 475740
195975 217710 239725 263475 288815 322750 359340
1541290 1681995 1846240 1997780 2180075 2372520 2600100
6004625 6750050 7549560 8420520 9368400 10466820 11734800
770 810 855 900 950 1000 1055
2018 2019 2020 2021 2022 2023 2024
15.49 17.12 19.42 21.18 23.84 25.91 28.99
10.86 11.80 12.82 13.73 14.83 15.99 17.36
7.15 7.95 8.75 9.62 10.54 11.78 13.12
56.26 61.39 67.39 72.92 79.57 86.60 94.90
219.17 246.38 275.56 307.35 341.95 382.04 428.32
0.03 0.03 0.03 0.03 0.03 0.04 0.04
308.96 344.67 383.97 424.83 470.77 522.36 582.73

2018 2019 2020 2021 2022 2023 2024


1.55 1.64 1.72 1.82 1.91 2.02 2.12
5.04 5.31 5.59 5.89 6.20 6.54 6.89
2.45 2.58 2.71 2.86 3.01 3.17 3.34
5.04 5.31 5.59 5.89 6.20 6.54 6.89
7.81 8.22 8.65 9.11 9.60 10.12 10.67
9.77 10.29 10.84 11.41 12.02 12.67 13.35

2018 2019 2020 2021 2022 2023 2024


5785 6092 6415 6755 7113 7490 7887
110 113 116 119 122 125 128
835 877 921 967 1015 1066 1119
3639 3766 3898 4034 4175 4321 4472
5399 5723 6066 6430 6816 7225 7659
49 52 55 58 61 65 69
15817 16623 17471 18363 19302 20292 21334

2018 2019 2020 2021 2022 2023 2024


5517 5862 6173 6500 6845 7207 7589
107 111 114 117 120 123 126
800 846 888 933 979 1028 1079
3534 3671 3799 3932 4069 4212 4359
5116 5480 5809 6157 6527 6918 7334
47 50 53 56 59 62 66

2018 2019 2020 2021 2022 2023 2024


100 105 110 115 120 130 135
325 340 360 375 395 420 440
155 165 175 185 195 205 215
325 340 360 375 395 420 440
500 525 555 585 615 650 685
625 660 695 730 770 810 855

2018 2019 2020 2021 2022 2023 2024


551700 615510 679030 747500 821400 936910 1024515
34775 37740 41040 43875 47400 51660 55440
124000 139590 155400 172605 190905 210740 231985
1148550 1248140 1367640 1474500 1607255 1769040 1917960
2558000 2877000 3223995 3601845 4014105 4496700 5023790
29375 33000 36835 40880 45430 50220 56430

2018 2019 2020 2021 2022 2023 2024


20.14 22.47 24.78 27.28 29.98 34.20 37.39
1.27 1.38 1.50 1.60 1.73 1.89 2.02
4.53 5.10 5.67 6.30 6.97 7.69 8.47
41.92 45.56 49.92 53.82 58.66 64.57 70.01
93.37 105.01 117.68 131.47 146.51 164.13 183.37
1.07 1.20 1.34 1.49 1.66 1.83 2.06
162.29 180.71 200.89 221.96 245.52 274.31 303.32

471.25 525.38 584.86 646.80 716.29 796.66 886.05


2025 2026 2027 2028 2029

5.30% 5.30% 5.30% 5.30% 5.30%


2.50% 2.50% 2.50% 2.50% 2.50%
5.00% 5.00% 5.00% 5.00% 5.00%
3.50% 3.50% 3.50% 3.50% 3.50%
6.00% 6.00% 6.00% 6.00% 6.00%
6.00% 6.00% 6.00% 6.00% 6.00%

2025 2026 2027 2028 2029 2030


510.1 538.2 567.8 599.0 632.0 666.7
5.50% 5.50% 5.50% 5.50% 5.50% 5.50%

2025 2026 2027 2028 2029


2.60 2.74 2.89 3.05 3.22
8.24 8.69 9.17 9.68 10.22
4.03 4.25 4.48 4.73 4.99
8.24 8.69 9.17 9.68 10.22
12.58 13.27 14.00 14.77 15.59
16.11 16.99 17.92 18.91 19.96

2025 2026 2027 2028 2029


5112 5383 5668 5968 6284
919 942 966 990 1015
1476 1550 1628 1709 1794
5113 5292 5477 5669 5867
15746 16691 17692 18754 19879
1 1 1 1 1
28367 29859 31432 33091 34840

2025 2026 2027 2028 2029


4919 5180 5454 5743 3481
903 925 948 972 578
1424 1495 1570 1648 997
4983 5158 5338 5525 3307
15078 15982 16941 17958 10940
1 1 1 1 1

2025 2026 2027 2028 2029


180.00 190.00 200.00 210.00 220.00
570.00 600.00 635.00 670.00 705.00
280.00 295.00 310.00 325.00 345.00
570.00 600.00 635.00 670.00 705.00
870.00 915.00 965.00 1020.00 1075.00
1110.00 1170.00 1235.00 1305.00 1375.00

2025 2026 2027 2028 2029


885420 984200 1090800 1206030 765820
514710 555000 601980 651240 407490
398720 441025 486700 535600 343965
2840310 3094800 3389630 3701750 2331435
13117860 14623530 16348065 18317160 11760500
1110 1170 1235 1305 1375
2025 2026 2027 2028 2029
32.32 35.92 39.81 44.02 27.95
18.79 20.26 21.97 23.77 14.87
14.55 16.10 17.76 19.55 12.55
103.67 112.96 123.72 135.11 85.10
478.80 533.76 596.70 668.58 429.26
0.04 0.04 0.05 0.05 0.05
648.17 719.04 800.02 891.08 569.79

2025 2026 2027 2028 2029


2.24 2.36 2.49 2.63 2.78
7.27 7.66 8.08 8.53 9.00
3.53 3.72 3.92 4.14 4.37
7.27 7.66 8.08 8.53 9.00
11.25 11.86 12.51 13.20 13.94
14.08 14.85 15.67 16.53 17.45

2025 2026 2027 2028 2029


8305 8745 9208 9696 10210
131 134 137 140 144
1175 1234 1296 1361 1429
4629 4791 4959 5133 5313
8119 8606 9122 9669 10249
73 77 82 87 92
22432 23587 24804 26086 27437

2025 2026 2027 2028 2029


7992 8415 8861 9330 5656
129 132 135 138 82
1133 1190 1250 1312 794
4511 4670 4833 5003 2994
7774 8241 8735 9259 5640
70 74 78 83 51

2025 2026 2027 2028 2029


145 150 160 170 180
465 490 515 545 575
225 240 250 265 280
465 490 515 545 575
720 760 800 845 890
900 950 1005 1060 1115

2025 2026 2027 2028 2029


1158840 1262250 1417760 1586100 1018080
59985 64680 69525 75210 47150
254925 285600 312500 347680 222320
2097615 2288300 2488995 2726635 1721550
5597280 6263160 6988000 7823855 5019600
63000 70300 78390 87980 56865

2025 2026 2027 2028 2029


42.30 46.07 51.75 57.89 37.16
2.19 2.36 2.54 2.75 1.72
9.30 10.42 11.41 12.69 8.11
76.56 83.52 90.85 99.52 62.84
204.30 228.61 255.06 285.57 183.22
2.30 2.57 2.86 3.21 2.08
336.96 373.55 414.46 461.63 295.12

985.13 1092.59 1214.49 1352.71 864.91


VEHICLE TYPE PCU Factor
Car 1.0
Buses 3.0
LCV/Mini Bus 1.5
2-Axle Trucks 3.0
3-Axle Trucks/MAV 4.5
MAV >6 axles 4.5

Traffic Tollable For Km 74.800 2008 2009 2010 2011


Cars 1712 1859 2019 2193
Buses 495 522 550 580
LCV/Mini bus 533 576 622 672
2-Axle Trucks 2468 2616 2773 2939
3-Axle Trucks/MAV 4741 5168 5633 6140
MAV >6 axles 1 1 1 1
PCU Tollable 32740 35398 38274 41393

Traffic Tollable For Km 5.45 2008 2009 2010 2011


Cars 4643 5042 5476 5947
Buses 70 74 78 82
LCV/Mini bus 424 458 495 535
2-Axle Trucks 3439 3645 3864 4096
3-Axle Trucks/MAV 3055 3330 3630 3957
MAV >6 axles 22 24 26 28
PCU Tollable 29653 31979 34497 37216

Year 2008 2009 2010 2011


Average PCU 31197 33689 36386 39305

Calculation of Target Traffic


As per Concession Agreement As Per Our Projections
Target Date 2018
Target Traffic 37920 Target Traffic
Year
2017
2018
2019
Actual Average Traffic

Calculation of Premium to be paid in Lieu of Modification in Concession Period


Year FY Ending Premium
2018 2019 131.35
2012 2013 2014 2015 2016 2017 2018 2019
2382 2587 2758 2940 3134 3341 3562 3751
611 644 668 693 719 746 774 793
726 784 831 881 934 990 1049 1101
3115 3302 3434 3571 3714 3863 4018 4159
6693 7295 7842 8430 9062 9742 10473 11101
1 1 1 1 1 1 1 1
44772 48433 51604 54993 58618 62497 66645 70218

2012 2013 2014 2015 2016 2017 2018 2019


3870 4203 4480 4776 5091 5427 5785 6092
86 91 94 98 102 106 110 113
578 624 661 701 743 788 835 877
2822 2991 3111 3235 3364 3499 3639 3766
3450 3761 4043 4346 4672 5022 5399 5723
31 34 37 40 43 46 49 52
29126 31463 33447 35564 37821 40230 42801 45032

2012 2013 2014 2015 2016 2017 2018 2019


36949 39948 42526 45279 48220 51364 54723 57625

Number of PCU from both the Toll Plaza


51364
54723
57625
54571
2020 2021 2022 2023 2024 2025 2026 2027
3950 4159 4379 4611 4855 5112 5383 5668
813 833 854 875 897 919 942 966
1156 1214 1275 1339 1406 1476 1550 1628
4305 4456 4612 4773 4940 5113 5292 5477
11767 12473 13221 14014 14855 15746 16691 17692
1 1 1 1 1 1 1 1
73994 77980 82189 86631 91327 96284 101524 107058

2020 2021 2022 2023 2024 2025 2026 2027


6415 6755 7113 7490 7887 8305 8745 9208
116 119 122 125 128 131 134 137
921 967 1015 1066 1119 1175 1234 1296
3898 4034 4175 4321 4472 4629 4791 4959
6066 6430 6816 7225 7659 8119 8606 9122
55 58 61 65 69 73 77 82
47383 49861 52473 55232 58142 61212 64445 67858

2020 2021 2022 2023 2024 2025 2026 2027


60689 63921 67331 70932 74735 78748 82985 87458
2028 2029
5968 6284
990 1015
1709 1794
5669 5867
18754 19879
1 1
112906 119081

2028 2029
9696 10210
140 144
1361 1429
5133 5313
9669 10249
87 92
71459 75259

2028 2029
92183 97170
Cost multiple of
Cost if
structure/bypass Length Cost NHAI breakup "5 Cr")

Bajipura Bypass 5.3 72 Cr >200 0 0.00


100-200 0 0.00
15-100 57 11.00

Cost multiple of
Cost if
breakup "5 Cr")
Vyara Bypass 11.23 122 Cr >200 0 0.00
100-200 22 4.00
15-100 85 17.00

16.53

total section length 69


Length Br/Bypass 16.53 to be charged with Permanent Br/bypass rates
Balance length 52.47 to be charged with Highway Rates

Table-1 for Section 1-Bajipura


Truck or Oversized
Car LCV HCM,MAV
Prescribed Rates Bus vehicle
10-15 5 7.5 15 22 30
15-100; @5Cr 1 1.5 3 4.5 6
100-200 @ 5Cr 0.75 1.15 2.25 3.4 4.5
>200 @5Cr 0.5 0.75 1.5 2.25 3

75
10-15 5 7.5 15 22 30
15-100 11 16.5 33 49.5 66
100-200 0 0 0 0 0
>200 0 0 0 0 0

16 24 48 71.5 96

Table-1 for Section 1-Vayra


Truck or Oversized
Car LCV HCM,MAV
Prescribed Rates Bus vehicle
10-15 5 7.5 15 22 30
15-100; @5Cr 1 1.5 3 4.5 6
100-200 @ 5Cr 0.75 1.15 2.25 3.4 4.5
>200 @5Cr 0.5 0.75 1.5 2.25 3

Rates as per Cost


10-15 5 7.5 15 22 30
15-100 17 25.5 51 76.5 102
100-200 3 4.6 9 13.6 18
>200 0 0 0 0 0

25 37.6 75 112.1 150

Effective rates calculation For KM 74.8 TP


A -Highway Section Toll Rates Length Amount
Per K Toll Rates (Tolling Years) 2007
Car/Jeep/Van 0.65 52.47 34.1
MiniBus 1.05 52.47 55.1
LCV 1.05 52.47 55.1
Buses 2.20 52.47 115.4
Trucks (2 axle) 2.20 52.47 115.4
MAV (>3 axle<6 axle) 3.45 52.47 181.0
over sized (>6 axle) 4.20 52.47 220.4

B-Permanent Bridge Bypass Toll Rates Length Amount


Per K Toll Rates (Tolling Years) 2007
Car/Jeep/Van 41 16.53 41
MiniBus 61.6 16.53 61.6
LCV 61.6 16.53 61.6
Buses 123 16.53 123
Trucks (2 axle) 123 16.53 123
MAV (>3 axle<6 axle) 183.6 16.53 183.6
over sized (>6 axle) 246 16.53 246

Effective Rates to be taken in FM=>A+B


Per K Toll Rates (Tolling Years) 2007
Wted Rates Length Amount
Car/Jeep/Van 1.090 69 75.1
MiniBus 1.690 69 116.7
LCV 1.690 69 116.7
Buses 3.460 69 238.4
Trucks (2 axle) 3.460 69 238.4
MAV (>3 axle<6 axle) 5.280 69 364.6
over sized (>6 axle) 6.760 69 466.4

above rates have been taken in Model


structure/bypass Length Cost NHAI

ROB+Flyover 1.16 87 Cr

1.16 87

total section length 64


Length Br/Bypass 1.16 to be charged with Permanent Br/by
Balance length 62.84 to be charged with Highway Rates

Table-2 for ROB+Flyover


Truck or
Car LCV
Bus
10-15 5 7.5 15
15-100 1 1.5 3
100-200 0.75 1.15 2.25
>200 0.5 0.75 1.5

10-15 5 7.5 15
15-100 14 21 42
100-200 0 0 0
>200 0 0 0

19 28.5 57
Effective rates calculation For KM 5.45 TP
A -Highway Section Toll Rates Length
Per K Toll Rates (Tolling Years) 2007
Car/Jeep/Van 0.65 62.84
MiniBus 1.05 62.84
LCV 1.05 62.84
Buses 2.20 62.84
Trucks (2 axle) 2.20 62.84
MAV (>3 axle<6 axle) 3.45 62.84
over sized (>6 axle) 4.20 62.84

B-Permanent Bridge Bypass Toll Rates Length


Per K Toll Rates (Tolling Years) 2007
Car/Jeep/Van 19 1.16
MiniBus 28.5 1.16
LCV 28.5 1.16
Buses 57 1.16
Trucks (2 axle) 57 1.16
MAV (>3 axle<6 axle) 85 1.16
over sized (>6 axle) 114 1.16

Effective Rates to be taken in FM=>A+B


Per K Toll Rates (Tolling Years) 2007
Wted Rates Length
Car/Jeep/Van 0.940 64
MiniBus 1.480 64
LCV 1.480 64
Buses 3.050 64
Trucks (2 axle) 3.050 64
MAV (>3 axle<6 axle) 4.720 64
over sized (>6 axle) 5.910 64

above rates have been taken in Mod


Cost multiple of
Cost if
breakup "5 Cr")
>200 0 0.00
100-200 0 0.00
15-100 72 14.00

with Permanent Br/bypass rates


with Highway Rates

Oversized
HCM,MAV
vehicle
22 30
4.5 6
3.4 4.5
2.25 3

22 30
63 84
0 0
0 0

85 114
Amount

40.8
66.0
66.0
138.2
138.2
216.8
263.9

Amount

19
28.5
28.5
57
57
85
114

Amount
59.8
94.5
94.5
195.2
195.2
301.8
377.9

ave been taken in Model

You might also like