Albany-Station-PR-costs by wuzhengqin

VIEWS: 0 PAGES: 1

									Year    NPV      CAPEX          OPEX      Trips    Car-parks                  550
 0     100%   $ 5,500,000   $   55,000   290,400   Trips per weekday             2
 1      93%   $       -     $   55,000   290,400   Trips per Sat/Sun           0.5
 2      86%   $       -     $   55,000   290,400   Standard weeks/year         48
 3      79%   $       -     $   55,000   290,400   Discount rate               8%
 4      74%   $       -     $   55,000   290,400   OPEX/CAPEX                  1%
 5      68%   $       -     $   55,000   290,400   NPV$/trip             $   1.94
 6      63%   $       -     $   55,000   290,400
 7      58%   $       -     $   55,000   290,400
 8      54%   $       -     $   55,000   290,400
 9      50%   $       -     $   55,000   290,400
 10     46%   $       -     $   55,000   290,400
 11     43%   $       -     $   55,000   290,400
 12     40%   $       -     $   55,000   290,400
 13     37%   $       -     $   55,000   290,400
 14     34%   $       -     $   55,000   290,400
 15     32%   $       -     $   55,000   290,400
 16     29%   $       -     $   55,000   290,400
 17     27%   $       -     $   55,000   290,400
 18     25%   $       -     $   55,000   290,400
 19     23%   $       -     $   55,000   290,400
 20     21%   $       -     $   55,000   290,400

								
To top