|
|
|
|
|
|
|
|
| This
Page is populated with the value of ' 1 ' so that the calculations can be followed visually. |
|
|
|
|
|
|
|
|
|
|
| The Interstate Traveler Project |
|
|
Grow budget by x percent: |
10% |
|
6/3/2002 |
|
| |
A
cycle is defined as a single
passenger paying for one mile of travel. |
|
| Steps: |
|
| 1 |
Passenger Fee / Mile |
$1.00 |
Dollars Total Revenue |
|
| 2 |
Operational Expenses |
0% |
% Percentage of Total Revenue |
|
| 3 |
Number of Cars: |
1 |
Cars from
Costs Page |
|
| 4 |
Revenue per mile/Passenger |
$1.000 |
Dollars |
|
|
|
| 5 |
Passengers Per Car |
1 |
|
|
|
| 6 |
Average Distance per Cycle |
1 |
Miles |
|
| 7 |
Average Speed of Car |
1 |
Miles/Hour |
|
|
Time to Complete a Cycle |
1.00 |
Hours |
|
|
|
|
Revenue / Cycle 1Car/1Person |
$1.00 |
|
|
|
|
|
Revenue per Cycle All cars |
$1.00 |
Increases with distance traveled |
|
|
|
|
|
|
|
|
|
Number of Cycles per Day |
24 |
Average Distance of Cycle Divided by time to travel |
|
|
|
|
Miles/Day by One Car |
24 |
|
|
|
|
|
Miles/Day by All Cars |
24 |
|
|
|
|
|
System Passenger Capacity |
1 |
Number Cars times Number of Passengers |
|
|
|
|
Total Passengers / Day |
|
|
|
|
|
|
Revenue/Mile/ at Capacity |
$1.00 |
For every Mile Traveled |
|
|
|
|
Revenue/Ave Day at Capacity |
$24.00 |
(Cycles/Day all cars) x (the revenue
per mile) |
|
|
|
|
|
|
| |
Return on Investment |
|
|
|
|
|
|
30 Day Projected Revenue: |
$720.00 |
|
|
30 Day
Operational Costs are Computed above. |
|
|
|
150 Kilometer Installation from Detroit to Lansing |
$667,467,010.06 |
|
|
Return on Investment in Months after made Operational |
927,037.51 |
|
|
Years |
77,253.13 |
|
|
Gross Revenue |
$8,640.00 |
|
|
Taxes |
$2,851.20 |
|
|
Earnings per year |
$5,788.80 |
|
|
After 10 years |
$57,888.00 |
|
|
After 20 years |
$115,776.00 |
|
|
Total |
|
|
|
|
|
|
|
|