|
There is a profit in saving people time and money.
|
| System Basics |
| Rail Path Length (km) |
11 |
| Average trip length (km) |
6 |
| Fare paying Vehicle Trips/day |
25,000 |
| Deadhead Factor, Non-paying / Paying |
0 |
| Vehicle Trips per day, paying + non-paying |
33,333 |
| Peak Hour Percentage |
0 |
| Max trips per hour |
5,000 |
| Number of Stations |
35 |
| Number of Vehicles Required |
1,127 |
| Vehicles out for Maintenance, % |
0 |
| Vehicles out for Maintenance |
68 |
| Average Speed, mph |
20 |
| Average Travel Time, minutes |
12 |
| Average Unloading + Loading Time, minutes |
1 |
| Average JPod Trip Cycle Time, minutes |
13 |
| Max trips per JPod per hour |
5 |
| Average Passenger Load |
1 |
|
|
| Fare Vehicle Miles traveled/day |
100,000 |
| Carbon Incentives, per day |
$ 321 |
| Advertising and Service Revenues per day |
$ 24,000 |
|
|
| Capital Costs |
|
| System Cost |
$ 96,295,067 |
| System Cost less Loading Station Placement Fees |
$ 67,406,547 |
|
|
| Revenue Calculations |
|
| Fare per Vehicle Mile |
$ 2.26 |
| Average Fare |
$ 5.60 |
| Average daily fare receipts ($) |
$ 140,000 |
| Fare days per year |
365 |
| Operation & Maintenance Rate @ % capital |
2% |
| Operation & Maintenance |
$ 1,925,901 |
| Power duty (fraction time on) |
0 |
| Average power use, each vehicle, kW |
1 |
| Average power use, all vehicles, kW |
620 |
| Annual power use, all vehicles, kW-hr |
5,433,605 |
| Annual Power Use of Stations, kW-hr |
613,620 |
| Annual Power Use of Switches, kW-hr |
955,494 |
| Annual Power Cost @ $.15/kW-hr |
1,050,408 |
| Fare Receipts/year |
$ 51,100,000 |
| Power and Operating Costs |
$ 2,976,309 |
| Pre-Tax Profit |
$ 57,001,012 |
| Pre-Tax Profit as % of Cost with Loading Station
Placement Fees |
84.6% |
|
|
|
|
| Summary |
|
| System Cost less Loading Station Placement Fees |
$ 67,406,547 |
|
|
|
|
| Number of Stations |
35 |
| Rail Path Length (mi) |
7 |
| Fare paying Vehicle Trips/day |
25,000 |
| Pretax Profits |
$ 57,001,012 |
| Operating Cost per Paying Mile |
$ 0.13 |
| Average Fare |
$ 5.60 |
| Pre-Tax Profit as % of Cost with Loading Station
Placement Fees |
84.6% |
|
|
|