Transport User Benefit Appraisal TUBA 1.9.9

Program run on 2017 at 17:04
Note: All monetary values are in 2010 market prices. All monetary values discounted to 2010 unless otherwise stated.

INPUT SUMMARY

Run nameMWP1_CONSULATION SCHEME - 60x01
DM schemeDM
DS schemeDS
Economic parameter fileC:\Users\MW036218\Desktop\Metrowest_Phase1\TUBA\TUBA files\economics_1_9_9_by_Income_purpose_GBATS.txt
Scheme parameter fileC:\Users\MW036218\Desktop\Metrowest_Phase1\3.Reliability assessment\MWP1_60x01\Tuba_input\WE&BH_60x01_Tuba_input.txt
First year of scheme costs2017
First Appraisal Year2021
Last Appraisal Year2080
Modelled years 2021 2036
Time period Hours
Weekend340
Total340

ERRORS AND WARNINGS

Warning: User Classes loop changed from 8 to 4
3737006 warnings found

Ratio of DM to DS travel time lower than limit for the following:
Origin Destination Time_slice Veh_type Purpose Person_type Year DM_time DS_time Ratio DM_trips DS_trips
42706 20102 1 Car Non_business_Low All 2021 0.008 0.023 0.335 0.001 0.001
41903 21202 1 Car Non_business_Low All 2036 0.010 0.025 0.383 0.001 0.001
41706 23101 1 Car Non_business_High All 2021 0.008 0.021 0.405 0.005 0.005
42706 70012 1 Car Non_business_Low All 2021 0.008 0.020 0.409 0.005 0.005
41706 23104 1 Car Non_business_High All 2021 0.009 0.022 0.425 0.004 0.002
41706 23105 1 Car Non_business_High All 2021 0.010 0.023 0.428 0.002 0.002
41706 21703 1 Car Non_business_High All 2021 0.009 0.022 0.429 0.003 0.003
41706 21706 1 Car Non_business_High All 2021 0.009 0.022 0.430 0.002 0.002
41706 21702 1 Car Non_business_High All 2021 0.010 0.023 0.433 0.014 0.013
41706 23002 1 Car Non_business_High All 2021 0.010 0.023 0.434 0.022 0.022
95 warnings of this type; none serious; 10 displayed.

Ratio of DM to DS travel time higher than limit for the following:
Origin Destination Time_slice Veh_type Purpose Person_type Year DM_time DS_time Ratio DM_trips DS_trips
70005 42702 1 Car Non_business_Low All 2021 0.016 0.006 2.770 0.004 0.004
22090 41707 1 Car Non_business_Middle All 2036 0.020 0.008 2.611 0.000 0.000
70017 42702 1 Car Non_business_High All 2021 0.016 0.007 2.367 0.013 0.013
20211 23411 1 Car Business All 2036 0.020 0.009 2.267 0.015 0.015
43504 20302 1 Car Non_business_Low All 2021 0.022 0.010 2.146 0.005 0.005
30401 23412 1 Car Business All 2021 0.016 0.008 2.142 0.014 0.014
43504 20306 1 Car Non_business_Low All 2021 0.024 0.011 2.079 0.004 0.004
30509 23412 1 Car Business All 2021 0.018 0.009 2.048 0.002 0.002
41606 42706 1 Car Non_business_Middle All 2021 0.013 0.006 2.047 0.249 0.249
21304 22905 1 Car Business All 2036 0.032 0.016 2.001 0.004 0.004
83 warnings of this type; none serious; 10 displayed.

Ratio of DM to DS travel distance lower than limit for the following:
Origin Destination Time_slice Veh_type Purpose Person_type Year DM_dist DS_dist Ratio DM_trips DS_trips
22090 41707 1 Car Non_business_Middle All 2036 15.261 25.235 0.605 0.000 0.000
21304 22905 1 Car Business All 2036 2.163 3.312 0.653 0.004 0.004
2 warnings of this type; none serious; 2 displayed.

DM speeds greater than limit for the following:
Origin Destination Time_slice Veh_type Purpose Person_type Year DM_dist DM_time Speed DM_trips
70000 60800 1 Car Non_business_Middle All 2021 305.564 0.014 2.21E+04 0.000
70000 60800 1 Car Non_business_Low All 2021 305.564 0.014 2.21E+04 0.000
70000 60800 1 Car Non_business_High All 2021 305.564 0.014 2.21E+04 0.000
70000 60800 1 Car Non_business_Middle All 2036 305.564 0.014 2.19E+04 0.000
70000 60800 1 Car Non_business_Low All 2036 305.564 0.014 2.19E+04 0.000
70000 60800 1 Car Non_business_High All 2036 305.564 0.014 2.19E+04 0.000
60300 60900 1 Car Non_business_Low All 2021 318.802 0.015 2.19E+04 2.726
60300 60900 1 Car Non_business_High All 2021 318.802 0.015 2.19E+04 10.218
60300 60900 1 Car Non_business_Middle All 2021 318.802 0.015 2.19E+04 9.273
60300 60900 1 Car Business All 2021 318.802 0.015 2.19E+04 4.135
1868325 warnings of this type; none serious; 10 displayed.

DS speeds greater than limit for the following:
Origin Destination Time_slice Veh_type Purpose Person_type Year DS_dist DS_time Speed DS_trips
70000 60800 1 Car Non_business_Middle All 2021 305.564 0.014 2.21E+04 0.000
70000 60800 1 Car Non_business_Low All 2021 305.564 0.014 2.21E+04 0.000
70000 60800 1 Car Non_business_High All 2021 305.564 0.014 2.21E+04 0.000
70000 60800 1 Car Non_business_High All 2036 305.564 0.014 2.19E+04 0.000
70000 60800 1 Car Non_business_Middle All 2036 305.564 0.014 2.19E+04 0.000
70000 60800 1 Car Non_business_Low All 2036 305.564 0.014 2.19E+04 0.000
60300 60900 1 Car Non_business_High All 2021 318.802 0.015 2.19E+04 10.214
60300 60900 1 Car Non_business_Middle All 2021 318.802 0.015 2.19E+04 9.270
60300 60900 1 Car Business All 2021 318.802 0.015 2.19E+04 4.135
60300 60900 1 Car Non_business_Low All 2021 318.802 0.015 2.19E+04 2.725
1868500 warnings of this type; none serious; 10 displayed.

TUBA ECONOMICS FILE DIFFERENCES

PURPOSE

Used   Standard  
*no. type(B/C/O) description  *no. type(B/C/O) description
1 B Business   1 B Business
2 C Non_business_Low   2 C Commuting
3 C Non_business_Middle   3 O Other
4 C Non_business_High  

VALUE_OF_TIME_GROWTH

Used   Standard  
*Start_yr End_yr VOT_Gr_purpose1 VOT_Gr_purpose2 VOT_Gr_purpose3 VOT_Gr_purpose4  *Start_yr End_yr VOT_Gr_purpose1 VOT_Gr_purpose2 VOT_Gr_purpose3 VOT_Gr_purpose4
2011 2011 0.666 0.666 0.666 0.666   2011 2011 0.666 0.666 0.666
2012 2012 0.645 0.645 0.645 0.645   2012 2012 0.645 0.645 0.645
2013 2013 1.274 1.274 1.274 1.274   2013 2013 1.274 1.274 1.274
2014 2014 2.287 2.287 2.287 2.287   2014 2014 2.287 2.287 2.287
2015 2015 1.389 1.389 1.389 1.389   2015 2015 1.389 1.389 1.389
2016 2016 0.971 0.971 0.971 0.971   2016 2016 0.971 0.971 0.971
2017 2017 1.300 1.300 1.300 1.300   2017 2017 1.300 1.300 1.300
2018 2018 0.853 0.853 0.853 0.853   2018 2018 0.853 0.853 0.853
2019 2019 1.072 1.072 1.072 1.072   2019 2019 1.072 1.072 1.072
2020 2020 1.239 1.239 1.239 1.239   2020 2020 1.239 1.239 1.239
2021 2021 1.367 1.367 1.367 1.367   2021 2021 1.367 1.367 1.367
2022 2022 1.551 1.551 1.551 1.551   2022 2022 1.551 1.551 1.551
2023 2023 1.604 1.604 1.604 1.604   2023 2023 1.604 1.604 1.604
2024 2024 1.666 1.666 1.666 1.666   2024 2024 1.666 1.666 1.666
2025 2025 1.765 1.765 1.765 1.765   2025 2025 1.765 1.765 1.765
2026 2026 1.841 1.841 1.841 1.841   2026 2026 1.841 1.841 1.841
2027 2027 1.868 1.868 1.868 1.868   2027 2027 1.868 1.868 1.868
2028 2028 1.864 1.864 1.864 1.864   2028 2028 1.864 1.864 1.864
2029 2029 1.816 1.816 1.816 1.816   2029 2029 1.816 1.816 1.816
2030 2030 1.792 1.792 1.792 1.792   2030 2030 1.792 1.792 1.792
2031 2031 1.788 1.788 1.788 1.788   2031 2031 1.788 1.788 1.788
2032 2032 1.790 1.790 1.790 1.790   2032 2032 1.790 1.790 1.790
2033 2033 1.797 1.797 1.797 1.797   2033 2033 1.797 1.797 1.797
2034 2034 1.815 1.815 1.815 1.815   2034 2034 1.815 1.815 1.815
2035 2035 1.837 1.837 1.837 1.837   2035 2035 1.837 1.837 1.837
2036 2036 1.859 1.859 1.859 1.859   2036 2036 1.859 1.859 1.859
2037 2037 1.895 1.895 1.895 1.895   2037 2037 1.895 1.895 1.895
2038 2038 1.971 1.971 1.971 1.971   2038 2038 1.971 1.971 1.971
2039 2039 2.019 2.019 2.019 2.019   2039 2039 2.019 2.019 2.019
2040 2040 2.058 2.058 2.058 2.058   2040 2040 2.058 2.058 2.058
2041 2041 2.056 2.056 2.056 2.056   2041 2041 2.056 2.056 2.056
2042 2042 2.039 2.039 2.039 2.039   2042 2042 2.039 2.039 2.039
2043 2043 2.016 2.016 2.016 2.016   2043 2043 2.016 2.016 2.016
2044 2044 2.002 2.002 2.002 2.002   2044 2044 2.002 2.002 2.002
2045 2045 1.993 1.993 1.993 1.993   2045 2045 1.993 1.993 1.993
2046 2046 1.948 1.948 1.948 1.948   2046 2046 1.948 1.948 1.948
2047 2047 1.921 1.921 1.921 1.921   2047 2047 1.921 1.921 1.921
2048 2048 1.908 1.908 1.908 1.908   2048 2048 1.908 1.908 1.908
2049 2049 1.906 1.906 1.906 1.906   2049 2049 1.906 1.906 1.906
2050 2050 1.917 1.917 1.917 1.917   2050 2050 1.917 1.917 1.917
2051 2051 1.931 1.931 1.931 1.931   2051 2051 1.931 1.931 1.931
2052 2052 1.988 1.988 1.988 1.988   2052 2052 1.988 1.988 1.988
2053 2053 2.015 2.015 2.015 2.015   2053 2053 2.015 2.015 2.015
2054 2054 2.017 2.017 2.017 2.017   2054 2054 2.017 2.017 2.017
2055 2055 2.012 2.012 2.012 2.012   2055 2055 2.012 2.012 2.012
2056 2056 1.988 1.988 1.988 1.988   2056 2056 1.988 1.988 1.988
2057 2057 1.974 1.974 1.974 1.974   2057 2057 1.974 1.974 1.974
2058 2058 1.976 1.976 1.976 1.976   2058 2058 1.976 1.976 1.976
2059 2059 1.988 1.988 1.988 1.988   2059 2059 1.988 1.988 1.988
2060 2060 2.036 2.036 2.036 2.036   2060 2060 2.036 2.036 2.036
2061 2061 2.059 2.059 2.059 2.059   2061 2061 2.059 2.059 2.059
2062 2062 2.072 2.072 2.072 2.072   2062 2062 2.072 2.072 2.072
2063 2063 2.075 2.075 2.075 2.075   2063 2063 2.075 2.075 2.075
2064 2064 2.064 2.064 2.064 2.064   2064 2064 2.064 2.064 2.064
2065 2065 2.052 2.052 2.052 2.052   2065 2065 2.052 2.052 2.052
2066 2066 2.029 2.029 2.029 2.029   2066 2066 2.029 2.029 2.029
2067 2067 2.020 2.020 2.020 2.020   2067 2067 2.020 2.020 2.020
2068 2068 2.016 2.016 2.016 2.016   2068 2068 2.016 2.016 2.016
2069 2069 2.013 2.013 2.013 2.013   2069 2069 2.013 2.013 2.013
2070 2070 2.009 2.009 2.009 2.009   2070 2070 2.009 2.009 2.009
2071 2071 2.006 2.006 2.006 2.006   2071 2071 2.006 2.006 2.006
2072 2072 2.003 2.003 2.003 2.003   2072 2072 2.003 2.003 2.003
2073 2073 2.000 2.000 2.000 2.000   2073 2073 2.000 2.000 2.000
2074 2074 1.998 1.998 1.998 1.998   2074 2074 1.998 1.998 1.998
2075 2075 1.997 1.997 1.997 1.997   2075 2075 1.997 1.997 1.997
2076 2076 1.996 1.996 1.996 1.996   2076 2076 1.996 1.996 1.996
2077 2077 1.996 1.996 1.996 1.996   2077 2077 1.996 1.996 1.996
2078 2078 1.996 1.996 1.996 1.996   2078 2078 1.996 1.996 1.996
2079 2079 1.997 1.997 1.997 1.997   2079 2079 1.997 1.997 1.997
2080 2080 1.998 1.998 1.998 1.998   2080 2080 1.998 1.998 1.998
2081 2081 1.999 1.999 1.999 1.999   2081 2081 1.999 1.999 1.999
2082 2082 2.001 2.001 2.001 2.001   2082 2082 2.001 2.001 2.001
2083 2083 2.002 2.002 2.002 2.002   2083 2083 2.002 2.002 2.002
2084 2084 2.004 2.004 2.004 2.004   2084 2084 2.004 2.004 2.004
2085 2085 2.005 2.005 2.005 2.005   2085 2085 2.005 2.005 2.005
2086 2086 2.006 2.006 2.006 2.006   2086 2086 2.006 2.006 2.006
2087 2087 2.007 2.007 2.007 2.007   2087 2087 2.007 2.007 2.007
2088 2088 2.008 2.008 2.008 2.008   2088 2088 2.008 2.008 2.008
2089 2089 2.009 2.009 2.009 2.009   2089 2089 2.009 2.009 2.009
2090 2090 2.009 2.009 2.009 2.009   2090 2090 2.009 2.009 2.009
2091 2091 2.009 2.009 2.009 2.009   2091 2091 2.009 2.009 2.009
2092 2092 2.008 2.008 2.008 2.008   2092 2092 2.008 2.008 2.008
2093 2093 2.008 2.008 2.008 2.008   2093 2093 2.008 2.008 2.008
2094 2094 2.008 2.008 2.008 2.008   2094 2094 2.008 2.008 2.008
2095 2095 2.007 2.007 2.007 2.007   2095 2095 2.007 2.007 2.007
2096 2096 2.007 2.007 2.007 2.007   2096 2096 2.007 2.007 2.007
2097 2097 2.007 2.007 2.007 2.007   2097 2097 2.007 2.007 2.007
2098 2098 2.007 2.007 2.007 2.007   2098 2098 2.007 2.007 2.007
2099 2099 2.006 2.006 2.006 2.006   2099 2099 2.006 2.006 2.006
2100 2100 2.007 2.007 2.007 2.007   2100 2100 2.007 2.007 2.007

DEFAULT_PURPOSE_SPLIT

Used   Standard  
*Vtype/submode purpose Period1 Period2 Period3 Period4 Period5  *Vtype/submode purpose Period1 Period2 Period3 Period4 Period5
1 1 16.5 11.8 16.5 12.9 3.5   1 1 16.5 11.8 16.5 12.9 3.5
1 2 28.4 30.1 28.5 29.7 32.9   1 2 44.1 41.3 11.8 38.5 7.9
1 3 32.5 34.3 32.4 33.8 37.5   1 3 39.4 46.9 71.7 48.6 88.6
1 4 22.6 23.8 22.6 23.6 26.1   2 1 0.0 0.0 0.0 0.0 0.0
2 1 0.0 0.0 0.0 0.0 0.0   2 2 0.0 0.0 0.0 0.0 0.0
2 2 34.1 34.1 34.1 34.1 34.1   2 3 100.0 100.0 100.0 100.0 100.0
2 3 38.8 38.8 38.8 38.8 38.8   3 1 100.0 100.0 100.0 100.0 100.0
2 4 27.1 27.1 27.1 27.1 27.1   3 2 0.0 0.0 0.0 0.0 0.0
3 1 100.0 100.0 100.0 100.0 100.0   3 3 0.0 0.0 0.0 0.0 0.0
3 2 0.0 0.0 0.0 0.0 0.0   4 1 100.0 100.0 100.0 100.0 100.0
3 3 0.0 0.0 0.0 0.0 0.0   4 2 0.0 0.0 0.0 0.0 0.0
3 4 0.0 0.0 0.0 0.0 0.0   4 3 0.0 0.0 0.0 0.0 0.0
4 1 100.0 100.0 100.0 100.0 100.0   5 1 100.0 100.0 100.0 100.0 100.0
4 2 0.0 0.0 0.0 0.0 0.0   5 2 0.0 0.0 0.0 0.0 0.0
4 3 0.0 0.0 0.0 0.0 0.0   5 3 0.0 0.0 0.0 0.0 0.0
4 4 0.0 0.0 0.0 0.0 0.0   6 1 1.4 2.3 1.7 2.3 0.5
5 1 100.0 100.0 100.0 100.0 100.0   6 2 18.4 25.9 6.5 35.4 6.1
5 2 0.0 0.0 0.0 0.0 0.0   6 3 80.2 71.8 91.8 62.3 93.4
5 3 0.0 0.0 0.0 0.0 0.0   7 1 4.5 5.2 3.2 2.5 0.7
5 4 0.0 0.0 0.0 0.0 0.0   7 2 50.1 45.9 10.7 54.7 7.6
6 1 1.4 2.3 1.7 2.3 0.5   7 3 45.4 48.9 86.1 42.8 91.7
6 2 33.7 33.3 33.5 33.4 33.9   8 1 17.1 15.7 15.8 17.7 1.8
6 3 38.2 38.0 38.1 37.9 38.6   8 2 31.2 38.1 5.5 38.6 2.8
6 4 26.7 26.4 26.7 26.4 27.0   8 3 51.7 46.2 78.7 43.7 95.4
7 1 4.5 5.2 3.2 2.5 0.7  
7 2 32.6 32.3 33.0 33.2 33.9  
7 3 37.1 36.8 37.6 37.9 38.5  
7 4 25.8 25.7 26.2 26.4 26.9  
8 1 17.1 15.7 15.8 17.7 1.8  
8 2 28.3 28.7 28.8 28.1 33.5  
8 3 32.1 32.7 32.6 31.9 38.2  
8 4 22.5 22.9 22.8 22.3 26.5  

DEFAULT_PERSON_FACTORS

Used   Standard  
*Vtype/submode purpose person_type FactorPer1 FactorPer2 FactorPer3 FactorPer4 FactorPer5  *Vtype/submode purpose person_type FactorPer1 FactorPer2 FactorPer3 FactorPer4 FactorPer5
1 1 1 1.00 1.00 1.00 1.00 1.00   1 1 1 1.00 1.00 1.00 1.00 1.00
1 1 2 0.13 0.15 0.16 0.17 0.31   1 1 2 0.13 0.15 0.16 0.17 0.31
1 2 1 1.00 1.00 1.00 1.00 1.00   1 2 1 1.00 1.00 1.00 1.00 1.00
1 2 2 0.35 0.43 0.63 0.45 1.01   1 2 2 0.13 0.14 0.15 0.15 0.21
1 3 1 1.00 1.00 1.00 1.00 1.00   1 3 1 1.00 1.00 1.00 1.00 1.00
1 3 2 0.35 0.43 0.63 0.45 1.01   1 3 2 0.71 0.79 0.82 0.79 1.12
1 4 1 1.00 1.00 1.00 1.00 1.00   2 2 1 1.00 1.00 1.00 1.00 1.00
1 4 2 0.35 0.43 0.63 0.45 1.01   2 2 2 0.46 0.46 0.46 0.46 1.03
2 2 1 1.00 1.00 1.00 1.00 1.00   2 3 1 1.00 1.00 1.00 1.00 1.00
2 2 2 0.46 0.46 0.46 0.46 1.03   2 3 2 0.46 0.46 0.46 0.46 1.03
2 3 1 1.00 1.00 1.00 1.00 1.00   3 1 1 1.00 1.00 1.00 1.00 1.00
2 3 2 0.46 0.46 0.46 0.46 1.03   3 1 2 0.20 0.20 0.20 0.20 0.26
2 4 1 1.00 1.00 1.00 1.00 1.00   4 1 1 1.00 1.00 1.00 1.00 1.00
2 4 2 0.46 0.46 0.46 0.46 1.03   5 1 1 1.00 1.00 1.00 1.00 1.00
3 1 1 1.00 1.00 1.00 1.00 1.00  
3 1 2 0.20 0.20 0.20 0.20 0.26  
4 1 1 1.00 1.00 1.00 1.00 1.00  
5 1 1 1.00 1.00 1.00 1.00 1.00  

DM SCHEME COSTS

Do minimum scheme costs. Undiscounted £000s

Mode Year Prep. Super. Const. Land Maint. Oper. Grant/sub. Dev con.
Road 2017 0 0 0 0 0 0 0 0
Road 2018 0 0 0 0 0 0 0 0
Road 2019 0 0 0 0 0 0 0 0
Road 2020 0 0 0 0 0 0 0 0
Road 2021 0 0 0 0 0 0 0 0

DS SCHEME COSTS

Do something scheme costs. Undiscounted £000s

Mode Year Prep. Super. Const. Land Maint. Oper. Grant/sub. Dev con.
Road 2017 0 0 0 0 0 0 0 0
Road 2018 0 0 0 0 0 0 0 0
Road 2019 0 0 0 0 0 0 0 0
Road 2020 0 0 0 0 0 0 0 0
Road 2021 0 0 0 0 0 0 0 0

PRESENT VALUE COSTS

Scheme investment and operating costs (i.e. excluding grant/subsidy, developer contributions and delays) and differences. £000s.

Mode Year DM scheme costs DS scheme costs Difference
Road 2017 0 0 0
Road 2018 0 0 0
Road 2019 0 0 0
Road 2020 0 0 0
Road 2021 0 0 0
Road Total 0 0 0

TRIP MATRIX TOTALS

Annualised total trip numbers, 1000s of trips

Submode Year Time Period DO MIN DO SOM
Car 2021 Weekend 26190 26176
Car 2021 All 26190 26176
Car 2036 Weekend 29564 29562
Car 2036 All 29564 29562
All 2021 Weekend 26190 26176
All 2021 All 26190 26176
All 2036 Weekend 29564 29562
All 2036 All 29564 29562

DM AND DS USER COSTS

Total value of user costs, DM and DS. £000s.

Mode Year DM time DM charge DM fuel DM nonfuel DS time DS charge DS fuel DS nonfuel
Road 2021 2689 0 26850 19952 2686 0 26831 19939
Road 2036 2475 0 17504 13826 2468 0 17518 13837

FUEL CONSUMPTION

Total fuel consumption, DM and DS. kilolitres.

Submode Year DM Petrol DM Diesel DM Electric DS Petrol DS Diesel DS Electric
Car 2021 18756 18306 966 18743 18293 966
Car 2036 17184 15560 10794 17199 15573 10803
All 2021 18756 18306 966 18743 18293 966
All 2036 17184 15560 10794 17199 15573 10803
Car Total 1036393 950862 563569 1037063 951468 564004
All Total 1036393 950862 563569 1037063 951468 564004

CO2 EMISSIONS

(i) Total CO2 emissions (Untraded), DM and DS and increase. tonnes and £000s.

followed by

(ii) Total CO2 emissions (Traded), DM and DS and increase. tonnes and £000s.

Emissions (tonnes) Cost (£000s,low) Cost (£000s,medium) Cost (£000s,high)
Submode Year DM DS Increase DM DS Increase DM DS Increase DM DS Increase Submode Year DM DS Increase DM DS Increase DM DS Increase DM DS Increase
Car 2021 83145 83088 -57 1752 1751 -1 3504 3502 -2 5256 5252 -4
Car 2036 73245 73307 62 1646 1647 1 3292 3295 3 4938 4943 4
All 2021 83145 83088 -57 1752 1751 -1 3504 3502 -2 5256 5252 -4
All 2022 81932 81886 -47 1695 1694 -1 3391 3389 -2 5086 5083 -3
All 2023 80971 80934 -37 1645 1644 -1 3290 3289 -1 4935 4933 -2
All 2024 80002 79975 -27 1595 1594 -1 3191 3190 -1 4786 4784 -2
All 2025 78650 78632 -18 1539 1538 -0 3078 3077 -1 4617 4616 -1
All 2026 77705 77696 -10 1491 1491 -0 2983 2983 -0 4475 4474 -1
All 2027 76878 76877 -1 1447 1447 -0 2895 2895 -0 4342 4342 -0
All 2028 75879 75886 7 1401 1401 0 2802 2802 0 4203 4203 0
All 2029 75259 75274 14 1362 1362 0 2725 2725 1 4087 4087 1
All 2030 74745 74766 22 1326 1326 0 2652 2653 1 3978 3979 1
All 2031 74006 74034 29 1386 1387 1 2773 2774 1 4159 4161 2
All 2032 73633 73669 36 1446 1447 1 2892 2894 1 4338 4340 2
All 2033 73326 73368 42 1500 1501 1 3001 3002 2 4501 4503 3
All 2034 72778 72827 49 1543 1544 1 3087 3089 2 4629 4633 3
All 2035 72573 72628 55 1587 1588 1 3175 3178 2 4762 4766 4
All 2036 73245 73307 62 1646 1647 1 3292 3295 3 4938 4943 4
All 2037 73245 73307 62 1685 1687 1 3371 3374 3 5056 5060 4
All 2038 73245 73307 62 1720 1721 1 3440 3443 3 5160 5164 4
All 2039 73245 73307 62 1750 1752 1 3501 3504 3 5251 5255 4
All 2040 73245 73307 62 1776 1778 2 3554 3557 3 5330 5335 5
All 2041 73245 73307 62 1799 1801 2 3599 3602 3 5398 5402 5
All 2042 73245 73307 62 1818 1820 2 3637 3640 3 5455 5459 5
All 2043 73245 73307 62 1834 1835 2 3668 3671 3 5502 5507 5
All 2044 73245 73307 62 1846 1848 2 3693 3696 3 5539 5544 5
All 2045 73245 73307 62 1856 1857 2 3712 3715 3 5568 5573 5
All 2046 73245 73307 62 1863 1864 2 3726 3729 3 5589 5593 5
All 2047 73245 73307 62 1876 1878 2 3753 3756 3 5629 5633 5
All 2048 73245 73307 62 1887 1889 2 3775 3778 3 5661 5666 5
All 2049 73245 73307 62 1896 1897 2 3792 3795 3 5688 5692 5
All 2050 73245 73307 62 1902 1904 2 3805 3808 3 5707 5712 5
All 2051 73245 73307 62 1893 1895 2 3825 3828 3 5756 5761 5
All 2052 73245 73307 62 1880 1881 2 3836 3840 3 5793 5798 5
All 2053 73245 73307 62 1864 1866 2 3845 3848 3 5824 5829 5
All 2054 73245 73307 62 1847 1849 2 3849 3852 3 5850 5855 5
All 2055 73245 73307 62 1827 1828 2 3846 3850 3 5865 5870 5
All 2056 73245 73307 62 1805 1807 2 3841 3844 3 5877 5882 5
All 2057 73245 73307 62 1780 1782 2 3829 3833 3 5878 5883 5
All 2058 73245 73307 62 1753 1755 1 3813 3816 3 5871 5876 5
All 2059 73245 73307 62 1725 1726 1 3792 3795 3 5858 5863 5
All 2060 73245 73307 62 1695 1696 1 3767 3770 3 5839 5844 5
All 2061 73245 73307 62 1657 1658 1 3723 3727 3 5790 5795 5
All 2062 73245 73307 62 1618 1620 1 3679 3682 3 5738 5743 5
All 2063 73245 73307 62 1577 1579 1 3627 3630 3 5676 5681 5
All 2064 73245 73307 62 1536 1537 1 3572 3575 3 5608 5613 5
All 2065 73245 73307 62 1492 1494 1 3512 3515 3 5531 5536 5
All 2066 73245 73307 62 1449 1451 1 3451 3454 3 5453 5458 5
All 2067 73245 73307 62 1404 1406 1 3385 3388 3 5364 5369 5
All 2068 73245 73307 62 1359 1360 1 3316 3319 3 5272 5277 4
All 2069 73245 73307 62 1314 1315 1 3244 3247 3 5174 5179 4
All 2070 73245 73307 62 1268 1269 1 3170 3173 3 5073 5077 4
All 2071 73245 73307 62 1224 1225 1 3098 3101 3 4972 4976 4
All 2072 73245 73307 62 1179 1180 1 3024 3026 3 4868 4872 4
All 2073 73245 73307 62 1135 1136 1 2949 2952 3 4763 4767 4
All 2074 73245 73307 62 1091 1092 1 2871 2873 2 4651 4655 4
All 2075 73245 73307 62 1048 1049 1 2795 2797 2 4542 4546 4
All 2076 73245 73307 62 1004 1005 1 2714 2717 2 4424 4428 4
All 2077 73245 73307 62 962 963 1 2636 2638 2 4310 4314 4
All 2078 73245 73307 62 920 921 1 2556 2558 2 4192 4196 4
All 2079 73245 73307 62 879 880 1 2477 2479 2 4075 4078 3
All 2080 73245 73307 62 839 839 1 2396 2398 2 3954 3957 3
Car Total 4447518 4450371 2853 92893 92954 61 200198 200331 133 307468 307674 206
All Total 4447518 4450371 2853 92893 92954 61 200198 200331 133 307468 307674 206
Car 2021 264 264 -0 1 1 -0 2 2 -0 3 3 -0
Car 2036 813 814 1 15 15 0 36 37 0 55 55 0
All 2021 264 264 -0 1 1 -0 2 2 -0 3 3 -0
All 2022 332 332 -0 1 1 -0 4 4 -0 6 6 -0
All 2023 405 405 -0 2 2 -0 6 6 -0 10 10 -0
All 2024 487 487 -0 3 3 -0 9 9 -0 14 14 -0
All 2025 602 601 -0 5 5 -0 13 13 -0 20 20 -0
All 2026 698 698 -0 7 7 -0 18 18 -0 27 27 -0
All 2027 773 773 -0 9 9 -0 22 22 -0 33 33 -0
All 2028 821 821 0 10 10 0 25 25 0 38 38 0
All 2029 841 842 0 11 11 0 28 28 0 42 42 0
All 2030 826 826 0 12 12 0 29 29 0 44 44 0
All 2031 853 853 0 13 13 0 32 32 0 48 48 0
All 2032 870 871 0 14 14 0 34 34 0 51 51 0
All 2033 881 881 1 15 15 0 36 36 0 54 54 0
All 2034 885 885 1 15 15 0 37 37 0 56 56 0
All 2035 883 883 1 16 16 0 39 39 0 58 58 0
All 2036 813 814 1 15 15 0 36 37 0 55 55 0
All 2037 743 743 1 14 14 0 34 34 0 51 51 0
All 2038 678 679 1 13 13 0 32 32 0 48 48 0
All 2039 619 620 1 12 12 0 30 30 0 44 44 0
All 2040 566 566 0 11 11 0 27 27 0 41 41 0
All 2041 539 539 0 11 11 0 26 26 0 40 40 0
All 2042 512 513 0 10 10 0 25 25 0 38 38 0
All 2043 485 486 0 10 10 0 24 24 0 36 36 0
All 2044 459 459 0 9 9 0 23 23 0 35 35 0
All 2045 432 433 0 9 9 0 22 22 0 33 33 0
All 2046 405 406 0 8 8 0 21 21 0 31 31 0
All 2047 379 379 0 8 8 0 19 19 0 29 29 0
All 2048 352 352 0 7 7 0 18 18 0 27 27 0
All 2049 325 326 0 7 7 0 17 17 0 25 25 0
All 2050 299 299 0 6 6 0 15 16 0 23 23 0
All 2051 299 299 0 6 6 0 16 16 0 23 23 0
All 2052 299 299 0 6 6 0 16 16 0 24 24 0
All 2053 299 299 0 6 6 0 16 16 0 24 24 0
All 2054 299 299 0 6 6 0 16 16 0 24 24 0
All 2055 299 299 0 6 6 0 16 16 0 24 24 0
All 2056 299 299 0 6 6 0 16 16 0 24 24 0
All 2057 299 299 0 6 6 0 16 16 0 24 24 0
All 2058 299 299 0 6 6 0 16 16 0 24 24 0
All 2059 299 299 0 6 6 0 15 15 0 24 24 0
All 2060 299 299 0 6 6 0 15 15 0 24 24 0
All 2061 299 299 0 6 6 0 15 15 0 24 24 0
All 2062 299 299 0 5 5 0 15 15 0 23 23 0
All 2063 299 299 0 5 5 0 15 15 0 23 23 0
All 2064 299 299 0 5 5 0 15 15 0 23 23 0
All 2065 299 299 0 5 5 0 14 14 0 23 23 0
All 2066 299 299 0 5 5 0 14 14 0 22 22 0
All 2067 299 299 0 5 5 0 14 14 0 22 22 0
All 2068 299 299 0 5 5 0 13 14 0 21 21 0
All 2069 299 299 0 4 4 0 13 13 0 21 21 0
All 2070 299 299 0 4 4 0 13 13 0 21 21 0
All 2071 299 299 0 4 4 0 13 13 0 20 20 0
All 2072 299 299 0 4 4 0 12 12 0 20 20 0
All 2073 299 299 0 4 4 0 12 12 0 19 19 0
All 2074 299 299 0 4 4 0 12 12 0 19 19 0
All 2075 299 299 0 3 3 0 11 11 0 18 19 0
All 2076 299 299 0 3 3 0 11 11 0 18 18 0
All 2077 299 299 0 3 3 0 11 11 0 18 18 0
All 2078 299 299 0 3 3 0 10 10 0 17 17 0
All 2079 299 299 0 3 3 0 10 10 0 17 17 0
All 2080 299 299 0 3 3 0 10 10 0 16 16 0
Car Total 26989 27005 16 429 429 0 1114 1115 1 1703 1705 1
All Total 26989 27005 16 429 429 0 1114 1115 1 1703 1705 1

CO2 EMISSIONS BY PERIOD

(i) Total CO2 emissions (Untraded), DM and DS and increase. tonnes and £000s.

followed by

(ii) Total CO2 emissions (Traded), DM and DS and increase. tonnes and £000s.

Emissions (tonnes) Cost (£000s,low) Cost (£000s,medium) Cost (£000s,high)
Submode Year DM DS Increase DM DS Increase DM DS Increase DM DS Increase Submode Year DM DS Increase DM DS Increase DM DS Increase DM DS Increase
Weekend 2021 83145 83088 -57 1752 1751 -1 3504 3502 -2 5256 5252 -4
Weekend 2036 73245 73307 62 1646 1647 1 3292 3295 3 4938 4943 4
Weekend Total 4447518 4450371 2853 92893 92954 61 200198 200331 133 307468 307674 206
Weekend 2021 264 264 -0 1 1 -0 2 2 -0 3 3 -0
Weekend 2036 813 814 1 15 15 0 36 37 0 55 55 0
Weekend Total 26989 27005 16 429 429 0 1114 1115 1 1703 1705 1

MODE

User benefits and changes in revenues by mode, all years. £000s.

Category Year Time benefits National tolls benefits VOC fuel benefits Non fuel VOC benefits Change in operator revenues National tolls Change in gov't indirect tax revenues
Road 2021 2 0 -0 13 0 -12
Road 2022 2 0 -0 11 0 -9
Road 2023 2 0 -0 8 0 -7
Road 2024 3 0 -0 6 0 -5
Road 2025 3 0 -0 4 0 -3
Road 2026 4 0 -0 2 0 -2
Road 2027 4 0 -0 0 0 -0
Road 2028 4 0 -0 -1 0 1
Road 2029 4 0 0 -3 0 2
Road 2030 5 0 0 -4 0 3
Road 2031 5 0 0 -6 0 4
Road 2032 5 0 0 -7 0 5
Road 2033 6 0 0 -8 0 6
Road 2034 6 0 0 -9 0 7
Road 2035 6 0 0 -10 0 8
Road 2036 6 0 0 -11 0 8
Road 2037 6 0 0 -11 0 8
Road 2038 6 0 0 -10 0 8
Road 2039 6 0 0 -10 0 8
Road 2040 6 0 0 -10 0 8
Road 2041 6 0 0 -9 0 7
Road 2042 6 0 0 -9 0 7
Road 2043 6 0 0 -9 0 7
Road 2044 6 0 0 -8 0 7
Road 2045 6 0 0 -8 0 7
Road 2046 5 0 0 -8 0 6
Road 2047 5 0 0 -8 0 6
Road 2048 5 0 0 -7 0 6
Road 2049 5 0 0 -7 0 6
Road 2050 5 0 0 -7 0 6
Road 2051 5 0 0 -7 0 6
Road 2052 5 0 0 -7 0 6
Road 2053 5 0 0 -6 0 5
Road 2054 5 0 0 -6 0 5
Road 2055 5 0 0 -6 0 5
Road 2056 5 0 0 -6 0 5
Road 2057 5 0 0 -6 0 5
Road 2058 5 0 0 -5 0 5
Road 2059 5 0 0 -5 0 5
Road 2060 5 0 0 -5 0 5
Road 2061 5 0 0 -5 0 5
Road 2062 5 0 0 -5 0 4
Road 2063 5 0 0 -5 0 4
Road 2064 5 0 0 -5 0 4
Road 2065 5 0 0 -4 0 4
Road 2066 4 0 0 -4 0 4
Road 2067 4 0 0 -4 0 4
Road 2068 4 0 0 -4 0 4
Road 2069 4 0 0 -4 0 4
Road 2070 4 0 0 -4 0 4
Road 2071 4 0 0 -4 0 4
Road 2072 4 0 0 -4 0 4
Road 2073 4 0 0 -4 0 3
Road 2074 4 0 0 -3 0 3
Road 2075 4 0 0 -3 0 3
Road 2076 4 0 0 -3 0 3
Road 2077 4 0 0 -3 0 3
Road 2078 4 0 0 -3 0 3
Road 2079 4 0 0 -3 0 3
Road 2080 4 0 0 -3 0 3
Road Total 282 0 6 -270 0 230

SUBMODE

User benefits and changes in revenues by submode/vehicle type, modelled years and total. £000s.

Category Year Time benefits National tolls benefits VOC fuel benefits Non fuel VOC benefits Change in operator revenues National tolls Change in gov't indirect tax revenues
Car 2021 2 0 -0 13 0 -12
Car 2036 6 0 0 -11 0 8
All 2021 2 0 -0 13 0 -12
All 2036 6 0 0 -11 0 8
Car Total 282 0 6 -270 0 230
All Total 282 0 6 -270 0 230

PERSON TYPES

User benefits and changes in revenues by person type, modelled years and total. £000s.

Category Year Time benefits National tolls benefits VOC fuel benefits Non fuel VOC benefits Change in operator revenues National tolls Change in gov't indirect tax revenues
All 2021 2 0 -0 13 0 -12
All 2036 6 0 0 -11 0 8
All Total 282 0 6 -270 0 230

PURPOSE

User benefits and changes in revenues by trip purpose, modelled years and total. £000s.

Category Year Time benefits National tolls benefits VOC fuel benefits Non fuel VOC benefits Change in operator revenues National tolls Change in gov't indirect tax revenues
Business 2021 0 0 -0 -0 0 0
Business 2036 1 0 0 0 0 -0
Non_business_Low 2021 1 0 -0 3 0 -3
Non_business_Low 2036 3 0 0 -5 0 3
Non_business_Middle 2021 1 0 -0 5 0 -4
Non_business_Middle 2036 2 0 0 -4 0 3
Non_business_High 2021 0 0 -0 5 0 -5
Non_business_High 2036 0 0 0 -3 0 2
Business Total 44 0 1 5 0 -1
Non_business_Low Total 147 0 3 -126 0 105
Non_business_Middle Total 90 0 -0 -85 0 71
Non_business_High Total 0 0 2 -65 0 54

PERIOD

User benefits and changes in revenues by time period, modelled years and total. £000s.

Category Year Time benefits National tolls benefits VOC fuel benefits Non fuel VOC benefits Change in operator revenues National tolls Change in gov't indirect tax revenues
Weekend 2021 2 0 -0 13 0 -12
Weekend 2036 6 0 0 -11 0 8
Weekend Total 282 0 6 -270 0 230

NON MONETISED TIME BENEFITS BY TIME SAVING

Time benefits (thousands of person hrs) by size of time saving

Vehicle Type/Submode Purpose Year < -5 mins -5 to -2 mins -2 to 0 mins 0 to 2 mins 2 to 5 mins > 5 mins
Car Business 2021 0 0 -0 0 0 0
Car Business 2036 0 0 -0 0 0 0
Car Business Total 0 0 -6 17 0 0
Car Non_business_Low 2021 0 0 -0 0 0 0
Car Non_business_Low 2036 0 0 -0 1 0 0
Car Non_business_Low Total 0 0 -18 47 0 0
Car Non_business_Middle 2021 0 0 -0 1 0 0
Car Non_business_Middle 2036 0 0 -0 1 0 0
Car Non_business_Middle Total 0 0 -24 63 0 0
Car Non_business_High 2021 0 0 -0 0 0 0
Car Non_business_High 2036 0 0 -0 1 0 0
Car Non_business_High Total 0 0 -14 32 0 0

MONETISED TIME BENEFITS BY TIME SAVING

Time benefits (£000s) by size of time saving

Vehicle Type/Submode Purpose Year < -5 mins -5 to -2 mins -2 to 0 mins 0 to 2 mins 2 to 5 mins > 5 mins
Car Business 2021 0 0 -1 1 0 0
Car Business 2036 0 0 -1 2 0 0
Car Business Total 0 0 -30 74 0 0
Car Non_business_Low 2021 0 0 -2 3 0 0
Car Non_business_Low 2036 0 0 -2 5 0 0
Car Non_business_Low Total 0 0 -94 241 0 0
Car Non_business_Middle 2021 0 0 -1 2 0 0
Car Non_business_Middle 2036 0 0 -1 3 0 0
Car Non_business_Middle Total 0 0 -57 147 0 0
Car Non_business_High 2021 0 0 0 0 0 0
Car Non_business_High 2036 0 0 0 0 0 0
Car Non_business_High Total 0 0 0 0 0 0

TOTAL BENEFITS BY TIME SAVING

Total benefits (£000s) by size of time saving

Vehicle Type/Submode Purpose Year < -5 mins -5 to -2 mins -2 to 0 mins 0 to 2 mins 2 to 5 mins > 5 mins
Car Business 2021 0 0 -1 1 0 0
Car Business 2036 0 0 -0 2 0 0
Car Business Total 0 0 -23 73 0 0
Car Non_business_Low 2021 0 0 -2 6 0 0
Car Non_business_Low 2036 0 0 -8 7 0 0
Car Non_business_Low Total 0 0 -285 309 0 0
Car Non_business_Middle 2021 0 0 -0 5 0 0
Car Non_business_Middle 2036 0 0 -7 5 0 0
Car Non_business_Middle Total 0 0 -239 245 0 0
Car Non_business_High 2021 0 0 1 4 0 0
Car Non_business_High 2036 0 0 -5 3 0 0
Car Non_business_High Total 0 0 -172 109 0 0

NON MONETISED TIME BENEFITS BY DISTANCE

Time benefits (thousands of person hrs) by distance

Vehicle Type/Submode Purpose Year < 1 kms 1 to 5 kms 5 to 10 kms 10 to 25 kms 25 to 50 kms 50 to 100 kms 100 to 200 kms >200 kms
Car Business 2021 0 0 0 0 0 0 0 -0
Car Business 2036 0 0 0 0 0 0 -0 -0
Car Business Total 1 4 4 1 0 0 -0 -0
Car Non_business_Low 2021 0 0 -0 0 0 0 0 -0
Car Non_business_Low 2036 0 0 0 0 0 0 0 -0
Car Non_business_Low Total 2 13 11 3 1 0 0 -0
Car Non_business_Middle 2021 0 0 -0 0 0 0 0 -0
Car Non_business_Middle 2036 0 0 0 0 0 0 -0 -0
Car Non_business_Middle Total 4 16 15 4 1 0 -0 -0
Car Non_business_High 2021 0 0 -0 0 0 0 0 -0
Car Non_business_High 2036 0 0 0 0 0 0 -0 -0
Car Non_business_High Total 2 7 7 2 1 0 -0 -0

MONETISED TIME BENEFITS BY DISTANCE

Time benefits (£000s) by distance

Vehicle Type/Submode Purpose Year < 1 kms 1 to 5 kms 5 to 10 kms 10 to 25 kms 25 to 50 kms 50 to 100 kms 100 to 200 kms >200 kms
Car Business 2021 0 0 0 0 0 0 0 -0
Car Business 2036 0 0 0 0 0 0 -0 -0
Car Business Total 2 19 18 4 2 0 -0 -0
Car Non_business_Low 2021 0 1 -0 0 0 0 0 -0
Car Non_business_Low 2036 0 1 1 0 0 0 0 -0
Car Non_business_Low Total 10 67 54 13 3 1 0 -0
Car Non_business_Middle 2021 0 0 -0 0 0 0 0 -0
Car Non_business_Middle 2036 0 1 1 0 0 0 -0 -0
Car Non_business_Middle Total 8 38 33 8 3 1 -0 -0
Car Non_business_High 2021 0 0 0 0 0 0 0 0
Car Non_business_High 2036 0 0 0 0 0 0 0 0
Car Non_business_High Total 0 0 0 0 0 0 0 0

TOTAL BENEFITS BY DISTANCE

Total benefits (£000s) by distance

Vehicle Type/Submode Purpose Year < 1 kms 1 to 5 kms 5 to 10 kms 10 to 25 kms 25 to 50 kms 50 to 100 kms 100 to 200 kms >200 kms
Car Business 2021 -0 0 -0 -0 -0 -0 0 -0
Car Business 2036 0 0 0 0 0 0 -0 -0
Car Business Total 3 20 19 6 3 1 -0 -0
Car Non_business_Low 2021 -1 1 0 0 1 2 1 0
Car Non_business_Low 2036 -3 1 1 1 0 0 -2 0
Car Non_business_Low Total -90 69 60 23 12 20 -73 4
Car Non_business_Middle 2021 -0 1 0 0 1 2 1 0
Car Non_business_Middle 2036 -2 1 1 0 0 0 -2 0
Car Non_business_Middle Total -78 38 37 19 12 26 -54 7
Car Non_business_High 2021 -0 0 0 0 1 2 2 0
Car Non_business_High 2036 -3 0 0 0 0 0 -2 0
Car Non_business_High Total -87 2 6 10 9 30 -44 12

SENSITIVITY

Total user benefits as a percentage of total DM user costs

Modelled years
Mode 2021 2036
Road 0.03% -0.01%

Economic Efficiency of the Transport System(TEE)

Consumer - Commuting user benefits All modes Road
Travel Time 238 238
Vehicle operating costs -270 -270
User charges 0 0
Construction maintenance delays 0 0
NET CONSUMER - COMMUTING BENEFITS -32 -32
Consumer - Other user benefits All modes Road
Travel Time 0 0
Vehicle operating costs 0 0
User charges 0 0
Construction maintenance delays 0 0
NET CONSUMER - OTHER BENEFITS 0 0
Business user benefits All modes Road Personal Road Freight
Travel Time 44 44 0
Vehicle operating costs 6 6 0
User charges 0 0 0
Construction maintenance delays 0 0 0
Subtotal 50 50 0
Private Sector Provider Impacts All modes Road
Revenue 0 0
Operating costs 0 0
Investment costs 0 0
Grant/subsidy 0 0
Subtotal 0 0
Other business Impacts All modes Road
Developer contributions 0 0
NET BUSINESS IMPACT 50
TOTAL
Present Value of Transport Economic Efficiency Benefits (TEE) 18

Note: In the TEE table benefits appear as positive numbers, while costs appear as negative numbers.
Note: All entries are present values discounted to 2010, in 2010 prices.

Public Accounts

Local Government Funding All modes Road
Revenue 0 0
Operating Costs 0 0
Investment Costs 0 0
Developer Contributions 0 0
Grant/Subsidy 0 0
NET IMPACT 0 0
Central Government Funding: Transport All modes Road
Revenue 0 0
Operating costs 0 0
Investment costs 0 0
Developer contributions 0 0
Grant/Subsidy 0 0
NET IMPACT 0 0
Central Government Funding: Non-Transport
Indirect tax revenues -230 -230
TOTALS
Broad Transport Budget 0 0
Wider Public Finances -230 -230

Note: In the Public Accounts table costs appear as positive numbers, while revenues and developer contributions appear as negative numbers.
Note: All entries are present values discounted to 2010, in 2010 prices.

Analysis of Monetised Costs and Benefits

Greenhouse Gases -133
Economic Efficiency: Consumer Users (Commuting) -32
Economic Efficiency: Consumer Users (Other) 0
Economic Efficiency: Business Users and Providers 50
Wider Public Finances (Indirect Taxation Revenues) 230
Present Value of Benefits (PVB) 115
Broad Transport Budget 0
Present Value of Costs (PVC) 0
OVERALL IMPACTS
Net Present Value (NPV) 115
Benefit to Cost Ratio (BCR) 0.000

Note: This table includes costs and benefits which are regularly or occasionally presented in monetised form in transport appraisals, together with some where monetisation is in prospect. There may also be other significant costs and benefits, some of which cannot be presented in monetised form. Where this is the case, the analysis presented above does NOT provide a good measure of value for money and should not be used as the sole basis for decisions.