|
|
|
|
|
The
Interstate Traveler Project |
|
|
Grow budget by x
percent: |
0% |
|
6/3/2002 |
|
A
cycle is defined as a single
passenger paying for one mile of travel. |
Steps: |
|
1 |
Passenger Fee / Mile |
$0.33 |
Dollars Total Revenue |
|
2 |
Operational Expenses |
10% |
% Percentage of Total Revenue |
|
3 |
Number of Cars: |
10 |
Cars from Costs Page |
|
4 |
Revenue per mile/Passenger |
$0.297 |
Dollars |
|
5 |
Passengers Per Car |
4 |
|
|
6 |
Average Distance per Cycle |
12 |
Miles |
|
7 |
Average Speed of Car |
88 |
Miles/Hour |
|
|
Time to Complete a Cycle |
0.136363636 |
Hours |
|
|
Revenue / Cycle 1Car/1Person |
$3.564 |
|
|
|
Revenue per Cycle All cars |
$142.56 |
Increases with distance traveled |
|
|
|
|
|
|
|
Number of Cycles per Day |
7040 |
Average Distance of Cycle Divided by time to travel |
|
|
Miles/Day by One Car |
2112 |
|
|
|
Miles/Day by All Cars |
21120 |
|
|
|
System Passenger Capacity |
40 |
Number Cars times Number of Passengers |
|
|
Total Passengers / Day |
|
|
|
|
Revenue/Mile/ at Capacity |
$11.88 |
For every Mile Traveled |
|
|
Revenue/Ave Day at Capacity |
$2,483.97 |
(Cycles/Day all cars) x (the revenue
per mile) |
|
|
|
Return on Investment |
|
|
|
|
30 Day Projected Revenue: |
$74,518.96 |
|
30 Day
Operational Costs are Computed above. |
|
|
150 Kilometer Installation from Detroit to Lansing |
$43,475,000.00 |
|
Return on Investment in Months after made Operational |
583.41 |
|
Years |
48.62 |
|
Gross Revenue |
$894,227.56 |
|
Taxes |
$295,095.09 |
|
Earnings per year |
$599,132.46 |
|
After 10 years |
$5,991,324.64 |
|
After 20 years |
$11,982,649.28 |
|
Total |
|
|
|
|
|
|
|
|
|