8/9/2019 Short Ben

1/4

SHORTBEN.XLS Required Inputs in YellowVersion 7 Feb 2013 Optional Inputs in Green

Intended for use as a sreenin! tool prior to "ore o"plete #enefit ost anal$sis

%a&e an ori!inal op$ #efore usin!.

Base Proposed Notes

General Information

Se!"ent Len!t' (&") *.++ *.++ I"portant to s'ow an$ differenes #etween #ase , prop /T 01+++ 01+++ Base , 2roposed /T s'ould nor"all$ #e t'e sa"e.

 nnual Traffi Growt' (3) -.43 -.43 5o"pound !rowt'

3 Tru&s *63 *63

Base Year *+-* *+-* S'ould #e sa"e for #ase and proposed.

Benefit 2eriod ($rs) *7 *7 ssu"es - $r of onstrution prior to #enefits startin!.

/isount Rate 43 43

Financial Account

2ropert$ (8) 8+ 8+

En!ineerin! (8) 8+ 86++1+++ T$pial -+3 to *+3 of 5onstrution

5onstrution (8) 8+ 801+++1+++

Total (8) 8+ 8016++1+++

%aintenane (89&"9$r) 8:14:; 8-61a!e

Customer Serice Account

Ti"e 5osts

3 of /T 3 of /T ourrin! in ea' period. or eCa"ple

2ea& e a>era!e speeds in pea& and s'oulder  

S'oulder ;+ -++ periods are usuall$ not "u' lower t'an speeds in

Low ;+ -++ t'e low period unless de"and is eCeedin! ;+3 of ap

Tru& Speed (&"9'r)

2ea& ;+ ;+

S'oulder ;+ ;+

Low ;+ ;+

 >!1 5ontrol /ela$ (se9>e') LOS for Si!naliAed I9S (se9>e')

2ea& + + LOS B 5 /

S'oulder + + %aC /ela$ -+ *+ e') 8-0.-< 8-0.-<

Tru& /ri>er (89>e') 8*0.-4 8*0.-4ssu"es oupan$ -.+

Tra>el Ti"e (>e'='rs) in Year - ECludes ross street dela$.

5ar 4-1607 701*:6

Tru& *+16ie 5lass * 7 /7 E/7

Rate (oll9">&) +.6- +.

8/9/2019 Short Ben

2/4

8/9/2019 Short Ben

3/4

8/9/2019 Short Ben

4/4