Draft regulation Impact Statement for Underrun Protection a draft statement inviting discussion and comments from parties affected by the proposed heavy commercial vehicle safety initiative January 2007 Report Documentation Page



Download 5.27 Mb.
Page33/50
Date05.05.2018
Size5.27 Mb.
#47808
1   ...   29   30   31   32   33   34   35   36   ...   50

Scenario B0



Rigid Trucks

Front

 

Side

 

Rear

Period

Rate

Multiplier

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

4%

0.4190

$11,536,488

$4,266,944

2.704

 

$2,436,320

$6,140,292

0.397

 

$1,371,570

$7,496,245

0.1830

10

5%

0.4000

$11,013,434

$4,266,944

2.581

 

$2,325,860

$6,140,292

0.379

 

$1,309,384

$7,496,245

0.1747

10

6%

0.3823

$10,527,319

$4,266,944

2.467

 

$2,223,200

$6,140,292

0.362

 

$1,251,590

$7,496,245

0.1670

10

7%

0.3659

$10,074,957

$4,266,944

2.361

 

$2,127,669

$6,140,292

0.347

 

$1,197,809

$7,496,245

0.1598

10

12%

0.2988

$8,228,097

$4,266,944

1.928

 

$1,737,642

$6,140,292

0.283

 

$978,236

$7,496,245

0.1305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

4%

0.5769

$15,885,445

$4,266,944

3.723

 

$3,354,750

$6,140,292

0.546

 

$1,888,617

$7,496,245

0.2519

15

5%

0.5396

$14,858,404

$4,266,944

3.482

 

$3,137,856

$6,140,292

0.511

 

$1,766,512

$7,496,245

0.2357

15

6%

0.5059

$13,931,287

$4,266,944

3.265

 

$2,942,063

$6,140,292

0.479

 

$1,656,287

$7,496,245

0.2209

15

7%

0.4755

$13,092,480

$4,266,944

3.068

 

$2,764,921

$6,140,292

0.450

 

$1,556,562

$7,496,245

0.2076

15

12%

0.3600

$9,911,454

$4,266,944

2.323

 

$2,093,139

$6,140,292

0.341

 

$1,178,370

$7,496,245

0.1572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

4%

0.6593

$18,155,277

$4,266,944

4.255

 

$3,834,102

$6,140,292

0.624

 

$2,158,476

$7,496,245

0.2879

20

5%

0.6093

$16,777,055

$4,266,944

3.932

 

$3,543,044

$6,140,292

0.577

 

$1,994,620

$7,496,245

0.2661

20

6%

0.5649

$15,555,947

$4,266,944

3.646

 

$3,285,165

$6,140,292

0.535

 

$1,849,443

$7,496,245

0.2467

20

7%

0.5255

$14,470,571

$4,266,944

3.391

 

$3,055,951

$6,140,292

0.498

 

$1,720,403

$7,496,245

0.2295

20

12%

0.3825

$10,531,723

$4,266,944

2.468

 

$2,224,130

$6,140,292

0.362

 

$1,252,114

$7,496,245

0.1670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

4%

0.6829

$18,804,921

$4,266,944

4.407

 

$3,971,296

$6,140,292

0.647

 

$2,235,712

$7,496,245

0.2982

25

5%

0.6283

$17,301,207

$4,266,944

4.055

 

$3,653,736

$6,140,292

0.595

 

$2,056,936

$7,496,245

0.2744

25

6%

0.5803

$15,979,780

$4,266,944

3.745

 

$3,374,672

$6,140,292

0.550

 

$1,899,832

$7,496,245

0.2534

25

7%

0.5380

$14,814,026

$4,266,944

3.472

 

$3,128,484

$6,140,292

0.510

 

$1,761,236

$7,496,245

0.2349

25

12%

0.3870

$10,655,507

$4,266,944

2.497

 

$2,250,271

$6,140,292

0.366

 

$1,266,830

$7,496,245

0.1690

Articulated Trucks

Front

 

Side

 

Rear

Period

Rate

Multiplier

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

4%

0.4190

$16,966,690

$1,035,584

16.384

 

$2,836,614

$2,494,539

1.137

 

$1,368,791

$1,819,333

0.7524

10

5%

0.4000

$16,197,436

$1,035,584

15.641

 

$2,708,005

$2,494,539

1.086

 

$1,306,731

$1,819,333

0.7182

10

6%

0.3823

$15,482,508

$1,035,584

14.951

 

$2,588,478

$2,494,539

1.038

 

$1,249,054

$1,819,333

0.6865

10

7%

0.3659

$14,817,219

$1,035,584

14.308

 

$2,477,250

$2,494,539

0.993

 

$1,195,382

$1,819,333

0.6570

10

12%

0.2988

$12,101,047

$1,035,584

11.685

 

$2,023,141

$2,494,539

0.811

 

$976,254

$1,819,333

0.5366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

4%

0.5769

$23,362,693

$1,035,584

22.560

 

$3,905,944

$2,494,539

1.566

 

$1,884,790

$1,819,333

1.0360

15

5%

0.5396

$21,852,225

$1,035,584

21.101

 

$3,653,413

$2,494,539

1.465

 

$1,762,932

$1,819,333

0.9690

15

6%

0.5059

$20,488,716

$1,035,584

19.785

 

$3,425,452

$2,494,539

1.373

 

$1,652,931

$1,819,333

0.9085

15

7%

0.4755

$19,255,085

$1,035,584

18.593

 

$3,219,205

$2,494,539

1.291

 

$1,553,408

$1,819,333

0.8538

15

12%

0.3600

$14,576,756

$1,035,584

14.076

 

$2,437,048

$2,494,539

0.977

 

$1,175,983

$1,819,333

0.6464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

4%

0.6593

$26,700,930

$1,035,584

25.783

 

$4,464,055

$2,494,539

1.790

 

$2,154,102

$1,819,333

1.1840

20

5%

0.6093

$24,673,981

$1,035,584

23.826

 

$4,125,175

$2,494,539

1.654

 

$1,990,578

$1,819,333

1.0941

20

6%

0.5649

$22,878,100

$1,035,584

22.092

 

$3,824,927

$2,494,539

1.533

 

$1,845,695

$1,819,333

1.0145

20

7%

0.5255

$21,281,840

$1,035,584

20.551

 

$3,558,052

$2,494,539

1.426

 

$1,716,916

$1,819,333

0.9437

20

12%

0.3825

$15,488,984

$1,035,584

14.957

 

$2,589,561

$2,494,539

1.038

 

$1,249,577

$1,819,333

0.6868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

4%

0.6829

$27,656,360

$1,035,584

26.706

 

$4,623,791

$2,494,539

1.854

 

$2,231,182

$1,819,333

1.2264

25

5%

0.6283

$25,444,850

$1,035,584

24.571

 

$4,254,054

$2,494,539

1.705

 

$2,052,768

$1,819,333

1.1283

25

6%

0.5803

$23,501,430

$1,035,584

22.694

 

$3,929,139

$2,494,539

1.575

 

$1,895,982

$1,819,333

1.0421

25

7%

0.5380

$21,786,958

$1,035,584

21.038

 

$3,642,502

$2,494,539

1.460

 

$1,757,667

$1,819,333

0.9661

25

12%

0.3870

$15,671,033

$1,035,584

15.133

 

$2,619,997

$2,494,539

1.050

 

$1,264,263

$1,819,333

0.6949


Download 5.27 Mb.

Share with your friends:
1   ...   29   30   31   32   33   34   35   36   ...   50



The database is protected by copyright ©ininet.org 2024
send message
    Main page
australian government does