L5.4 Revenue assessment using toll prices. Also traffic flow forecasts. standard vehicles standard vehicles standard vehicles Taxis Motorbike Motorbike Motorbike Horse boxes, motorhomes, caravans Horse boxes, motorhomes, caravans Horse boxes, motorhomes, caravans Coaches Coaches Minibuses Minibuses Minibuses Heavy Goods Vehicles >3 tons inc commercialy rated SUVs >3 tons inc commercialy rated SUVs >3 tons inc commercialy rated SUVs >7 tons >7 tons >7 tons >10 tons >10 tons >10 tons >15 tons >15 tons >15 tons 16tons> 16tons> 16tons> Contract for bus transfer route estimated coms and utility conduit provision charge permit price amount of permits £2,000.00 10,000 £3,500.00 £500.00 £1,800.00 500 1,000 400 individual Total yearly crossings by islanders £20,000,000.00 1,500,000 500,000 £1,750,000.00 £500,000.00 £720,000.00 60,000 90,000 50,000 20,000 15,000 4,000 £3,500.00 £2,000.00 £4,000.00 £6,000.00 £9,000.00 £12,000.00 200 5,000 3,000 2,000 2,000 1,000 £700,000.00 £10,000,000.00 £12,000,000.00 £12,000,000.00 £18,000,000.00 £12,000,000.00 £3,000,000.00 £2,000,000.00 £92,670,000.00 30,000 12,000 100,000 73,000 40,000 25,000 40,000 35,000 40,000 30,000 20,000 15,000 islander toll individual yearly crossingsnon-islander toll by non-islanders average Total £10.00 Total £5,000,000.00 £5.00 900,000 £25.00 £22,500,000.00 150,000 £10.00 £1,500,000.00 135,000 £40.00 £5,400,000.00 90,000 £120.00 £10,800,000.00 55,000 £40.00 £2,200,000.00 £250,000.00 £20.00 £300,000.00 £60.00 £240,000.00 £20.00 £240,000.00 £15.00 £1,095,000.00 £35.00 110,000 £30.00 £3,300,000.00 50,000 £70.00 £3,500,000.00 50,000 £90.00 £4,500,000.00 30,000 £120.00 £3,600,000.00 120,000 £140.00 £16,800,000.00 £875,000.00 £45.00 £1,575,000.00 £60.00 £1,800,000.00 £70.00 £1,050,000.00 80,000 2,779,000 £12,425,000.00 1,690,000 £74,100,000.00 Totals £20,000,000.00 £5,000,000.00 £22,500,000.00 £1,750,000.00 £500,000.00 £250,000.00 £1,500,000.00 £720,000.00 £300,000.00 £5,400,000.00 £240,000.00 £10,800,000.00 £700,000.00 £240,000.00 £2,200,000.00 £10,000,000.00 £1,095,000.00 £3,300,000.00 £12,000,000.00 £875,000.00 £3,500,000.00 £12,000,000.00 £1,575,000.00 £4,500,000.00 £18,000,000.00 £1,800,000.00 £3,600,000.00 £12,000,000.00 £1,050,000.00 £16,800,000.00 £3,000,000.00 £2,000,000.00 £179,195,000.00 total average of entrants per minute per tunnel portal 1.43 0.48 0.86 0.06 0.09 0.05 0.14 0.02 0.01 0.13 0.00 0.09 0.03 0.01 0.05 total average one way crossings per minute 2.9 1.0 1.7 0.1 0.2 0.1 0.3 0.0 0.0 0.3 0.0 0.2 0.1 0.0 0.1 total average one way crossings per hour 171 57 103 7 10 6 17 2 2 15 0 10 3 1 6 total average one way crossings per day 4,110 1,370 2,466 164 247 137 411 55 41 370 11 247 82 33 151 0.10 0.07 0.10 0.04 0.02 0.05 0.04 0.03 0.05 0.04 0.03 0.03 0.02 0.01 0.00 0.08 0.2 0.1 0.2 0.1 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.2 11 8 13 5 3 6 5 4 6 5 3 3 2 2 0 9 274 200 301 110 68 137 110 96 137 110 82 82 55 41 0 219 4.14 8 496 11,915 6.60 13.2 792 19,000 Grand total income Traffic flow comparison with single lane, contra-flow St Georges Way, Newport