Docstoc

running

Document Sample
 running Powered By Docstoc
					2.1   REVENUES

2.1.1 REVENUES SUMMARY

TRAIN CODE               INCOME              INCOME
                         Athlone Commuter    WRC Including
                         & Oranmore          Tuam-Athenry-
                         Shuttles            Galway
                         €                   €
A/001 06.30 from
Athlone                            293,424
T/003 07:30 from Tuam                                  409,920
O/005 08:00 from
Oranmore                            77,760
S/007 06:30 from Sligo                               1,545,708
O/009 09:05 from
Oranmore                           118,320
O/011 09:35 from
Oranmore                            77,760
D/013 (from Dublin,
Oranmore income only)               30,420
O/015 11.00 from
Oranmore                            48,000
T/017 10:45 from Tuam                                  216,060
D/019 (Oranmore
income only)                        30,420
O/021 12:30 from
Oranmore                            81,120
D/023 (Oranmore
income only)                        30,420
S/025 12:15 from Sligo                               1,164,852
O/027 15:55 from
Oranmore                            81,120
A/029 (Oranmore income
only)                               30,420
O/031 17:00 from
Oranmore                            51,720
D/033 (Oranmore
income only)                        30,420
O/035 17:35 from
Oranmore                            63,900
O/037 18:05 from
Oranmore                            56,460
D/039 (Oranmore
income only)                        30,420

                                                         a
S/041 15:45 from Sligo                     1,164,852
T/043 19:25 from Tuam                        124,020
D/045 (Oranmore
income only)                30,420
O/047 21:50 from
Oranmore                    20,280
T/049 21:30 from Tuam                         54,600
O/051 23:20 from
Oranmore                    20,280
G/053 21:05 from
Galway to Limerick                            366912
TOTAL                    1,203,084         5,046,924

Total Revenues                €6,250,008




                                               b
Notes on revenue calculations:

   1. Revenue Earnings from Fares are divided into individual
      sources so that income differing sections of the line can be
      clearly identified. This is essential in order to appreciate
      the value of incrementally opening the entire Western Rail
      Corridor
   2. Freight earnings are not included. These may indeed be
      substantial as there is evidence that four movements of
      pulpwood and container trains would use the Western Rail
      Corridor travelling from Westport, Ballina and Sligo to
      Waterford – avoiding the present need to route these
      services through the Greater Dublin Area.
   3. Fares are calculated on projected numbers of passengers
      paying either Day Saver or Monthly Commuter rates.
      These are the cheaper options available currently from
      Iarnrod Eireann.
   4. All fares are based on calculations, distances and rates
      contained in “ The Essential Guide to all Iarnrod Eireann
      fares, station codes, distance charts and related
      information” produced by Iarnrod Eireann in March 2003.
   5. Fares projections are at “return” rates in all instances.
      Income is projected for ease of calculation in one direction
      only; ie income from Sligo to Limerick and from Galway to
      Limerick.
   6. All calculations/projections are based on Monday to
      Saturday only – even though services will operate on
      Sundays. No income is included for Sundays as a
      contingency provision.
   7. Income from Oranmore to Galway is included from all
      trains including Intercity.
   8. Income from Athlone is only counted in the case of the
      06:30 Commuter


Please see Appendix A for timetable of individual trains as far as
Tuam and Table B for the breakdown of incomes and passenger
numbers for individual trains.




                                                                     c
2.2     RUNNING COSTS

2.2.1    RUNNING COSTS WESTERN RAIL CORRIDOR
         (NOT INCLUDING ATHLONE COMMUTER
          TRAIN AND ORANMORE SHUTTLES)

                                                         €
Permanent Way

Two new Inspectors Divisions and (33 personnel)
including vehicles and equipment,
tamping, sonic testing, train hire,              1,300,000
71x 250 ton ballast trains @€12 per ton            200,000
Maintenance 76 automatic crossings @€2500ea. p.a. 190,000


Crews

18 Drivers                                          900,000
12 Ticket Checkers                                  480,000
12 Station Staff                                    480,000


Train Maintenance

Maintenance (Light & Heavy combined)
 @ 0.40c per vehicle km.
Train 1                        524     1048
Train 2                        238      476
Train 3                        546     1092
Train 4 Tuam Sligo x 3         720     1440
Train 5 Athenry –Limerick x 4  810     1620
                              2838     5676

Approximately 550 route kms ie. 1100 vehicle kms are in respect
of Galway - Athlone and Galway - Oranmore Shuttle services.
When these are deducted the residual cost of the Western Rail
Corridor (Sligo - Galway - Limerick) services are;

4576x365= 1.7million vehicle kms per annum
@ 0.40c per Km. =                                   668,000

Fuel @0.6 lts per km = 1,020,000lts
@ 0.31 excl. tax per lt =                           320,000

                       Total Running Costs       €4,538,000
                                                              d
2.2.2    RUNNING COSTS ATHLONE COMMUTER
         TRAIN AND ORANMORE SHUTTLES ONLY

                                                    €
Permanent Way Double Road Oranmore- Galway

2x 250 ton ballast trains @€12 per ton
3 personnel plus equipment and services           150,000


Crews

6 Drivers                                         300,000
4 Ticket Checkers                                 160,000
4 Station Staff                                   160,000


Train Maintenance

Maintenance (Light & Heavy combined)
@ 0.40c per vehicle km.


Approximately 550 route kms ie. 1100 vehicle
kms are in respect of Galway - Athlone and
Galway - Oranmore Shuttle services.


1100x365 = 401,500 vehicle kms per annum
@ 0.40c per km =                                 160,000

Fuel @0.6 lts per km = 241,000lts
@ 0.31c excl. tax per lt =                         75,000

                       Total Running Costs     €1,005,000




                                                            e
APPENDIX B

BREAKDOWN OF FORECAST OF TRAIN REVENUES




                                          f
A/001 06.30 from Athlone
                          Passengers                       Revenue

                                                  Intercity      Monthly
                  Intercity      Commuter         Daysaver      Commuter
                                  Athlone
   Galway             5                20          20280             42000
 Ballinasloe                            3                            3024
  Oranmore                             30                            59400
    Total             5                53          20280             104424
Total on Train        5                53
 No. of Passengers on Train            58
                                Ballinasloe
  Oranmore                             30                            43920
   Galway                              25            0               39000
    Total             0                55            0               82920
Total on Train        5                105
 No. of Passengers on Train            110
                                Woodlawn
  Oranmore                             15                            15120
   Galway                               5            0               5400
    Total             0                20            0               20520
Total on Train        5                125
 No. of Passengers on Train            130
                                 Attymon
  Oranmore                             10            0               10080
   Galway                               5            0               5040
    Total             0                15            0               15120
Total on Train        5                140
 No. of Passengers on Train            145
                                 Athenry
  Oranmore                             10            0               10080
   Galway                              25            0               25200
    Total             0                35            0               35280
Total on Train        5                175
 No. of Passengers on Train            180
                                Oranmore
  Oranmore
   Galway                              20            0               14880
    Total             0                20            0               14880
Total on Train        5                100
 No. of Passengers on Train         105
                                   Total
                                  Revenue          20280             273144
                                Total all fares                      293424




                                                                              g
T/003 07:30 from Tuam
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                         Tuam
  Dublin      20                 156000
Oranmore                   5        0       7320
 Galway        5          40      17160    62400
  Total       25          45     173160    69720
 Total on
  Train       25           45
No. of Passengers on
        Train              70
                       Ballyglunin
  Dublin       3                     23400      0
Oranmore                               0        0
 Galway        2           30         6240    43920
  Total        5           30        29640    43920
 Total on
  Train       30           75
No. of Passengers on
        Train             105
                        Athenry
Oranmore                    5          0       5040
 Galway        5           35        13260    35280
  Total        5           40        13260    40320
 Total on
  Train       12          115
No. of Passengers on
        Train             127
                       Oranmore
  Dublin                               0        0
Oranmore                               0        0
 Galway        5           40        10140    29760
  Total        5           40        10140    29760
 Total on
  Train       17          145
No. of Passengers on
        Train             162
                         Total
                        Revenue      226200   183720
                        Total all
                         fares                409920



                                                       h
O/005 08:00 from Oranmore
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                       Oranmore
 Galway       20          50     40560     37200

  Total       20          50       40560   37200
No. of Passengers on
        Train            70
                        Total
                       Revenue     40560   37200
                       Total all
                        fares              77760




                                                     i
S/007 06:30 from Sligo
               Passengers                     Revenue
                                        Intercity  Monthly
              Intercity    Commuter     Daysaver Commuter
                            Sligo
Tubbercurry      5                       14040       0
Charlestown      5                       17160       0
 Swinford        2                        7800       0
 Kiltimagh       2                        8112       0
Claremorris      3                       13572       0
   Tuam          2                        9048       0
  Galway        18                      123552       0
   Ennis         2                       15600       0
 Limerick       18                      140400       0
   Total        57             0        349284       0
 Total on
   Train        57             0
 No. of Passengers on
         Train                 57
                          Collooney
 Galway          3                       18720       0
 Limerick        2                       15600       0
   Total         5                       34320       0
 Total on
   Train        62             0
 No. of Passengers on
         Train                 62
                          Tubbercurry
Charlestown                    2           0       1488
 Swinford        3                        7956      0
Claremorris      2                        6864      0
   Tuam          1                        4056      0
  Galway         2                        9984      0
   Ennis         1                        6240      0
 Limerick        2                       15600      0
   Total        11             2         50700     1488
 Total on
   Train        68             2
 No. of Passengers on
         Train                 70




                                                             j
S/007 06:30 from Sligo (continued)
                       Charlestown
        Kiltimagh         1         2652    0
      Claremorris         2         5616    0
          Tuam            5        19500    0
         Galway           5        24960    0
          Ennis           2        12480    0
        Limerick          2        15600    0
          Total          17        80808    0
     Total on Train      80    0
 No. of Passengers on Train    80
                        Swinford
      Claremorris         1         2652    0
         Galway           3        14040    0
          Total           4    0   16692    0
     Total on Train      79    0
 No. of Passengers on Train    79
                        Kiltimagh
      Claremorris         1         2028    0
         Galway           3        13572    0
          Total           4    0   15600    0
     Total on Train      80    0
 No. of Passengers on Train    80
                       Claremorris
          Tuam            4        10608     0
         Galway           6    24  24336   50400
        Limerick          2        12480     0
          Total          12    24  47424   50400
     Total on Train      83    24
 No. of Passengers on Train   107




                                                   k
S/007 06:30 from Sligo (continued)
                        Ballindine
         Tuam             2          5304     0
         Galway                 10    0     21000
          Total           2     10   5304   21000
     Total on Train      85     34
 No. of Passengers on Train 119
                          Milltown
         Tuam             2          4056     0
         Galway           2     10   7800   19800
          Total           4     10  11856   19800
     Total on Train      89     44
 No. of Passengers on Train 133
                            Tuam
         Dublin                       0       0
       Oranmore                  5    0      7320
         Galway           5     95  17160   148200
        Limerick          2          9984     0
          Total           7    100  27144   155520
     Total on Train      80 144
 No. of Passengers on Train 224
                        Ballyglunin
         Dublin                       0       0
         Galway           2     25   6240   36600
          Total           2     25   6240   36600
     Total on Train      82 169
 No. of Passengers on Train 251
                          Athenry
         Dublin           0      0
       Oranmore                  5    0      5040
         Galway           5     35  13260   35280
          Total           5     40  13260   40320
     Total on Train      87 209
 No. of Passengers on Train 296




                                                     l
S/007 06:30 from Sligo (continued)
                        Oranmore
        Galway           5    132  10140   98208
         Total           5    132  10140   98208
    Total on Train      92    336
 No. of Passengers on Train   428
                         Galway
      Oranmore                20     0     14880
       Athenry                 5     0      5040
         Gort            5         19500     0
         Ennis          16         64896     0
       Limerick         37        184704     0
         Total          58    25  269100   19920
    Total on Train      125   30
 No. of Passengers on Train   155
                        Oranmore
       Athenry           5         13260    0
         Ennis           6         24336    0
       Limerick          7         32760    0
         Total          18     0   70356    0
    Total on Train      143   10
 No. of Passengers on Train   153
                         Athenry
         Ennis           2          7800    0
       Limerick          3         13572    0
         Total           5     0   21372    0
    Total on Train      143    5
 No. of Passengers on Train   148
                       Craughwell
         Ennis           1          3432    0
       Limerick          1          4056    0
         Total           2     0    7488    0
    Total on Train      145    5
 No. of Passengers on Train   150




                                                   m
S/007 06:30 from Sligo (continued)
                      Ardrahan
      Ennis        1                   3120    0
    Limerick       1                   4056    0
      Total        2         0         7176    0
  Total on Train  147        5
 No. of Passengers on
         Train              152
                         Gort
      Ennis        4                  10608    0
    Limerick       5                  19500    0
      Total        9         0        30108    0
  Total on Train  151        5
 No. of Passengers on
         Train              156
                        Ennis
    Limerick       10                 28080    0
      Total        10        0        28080    0
  Total on Train  126        5
 No. of Passengers on
         Train              131
                      Total Revenue 1102452 443256
                      Total all fares       1545708




O/009 09:05 from Oranmore
               Passengers              Revenue
                                 Intercity  Monthly
            Intercity   Commuter Daysaver Commuter
                        Oranmore
  Galway       40          50     81120     37200

  Total       40           50       81120    37200
No. of Passengers on
        Train             90
                         Total
                        Revenue     81120    37200
                        Total all
                         fares              118320




                                                      n
O/011 09:35 from Oranmore
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                       Oranmore
 Galway       20          50     40560     37200

  Total       20          50       40560   37200
No. of Passengers on
        Train            70
                        Total
                       Revenue     40560   37200
                       Total all
                        fares              77760

D/013 (from Dublin, Oranmore income only)
Oranmore       Passengers           Revenue
  10:00                       Intercity  Monthly
          Intercity Commuter Daysaver Commuter
                    Oranmore
 Galway      15                30420        0

  Total       15          0        30420     0
No. of Passengers on
        Train            15
                        Total
                       Revenue     30420     0
                       Total all
                        fares              30420

O/015 11.00 from Oranmore
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                       Oranmore
 Galway       20          10     40560      7440

  Total       20          10       40560   7440
No. of Passengers on
        Train            30
                        Total
                       Revenue     40560   7440
                       Total all
                        fares              48000

                                                     o
T/017 10:45 from Tuam
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                         Tuam
  Dublin       5                  39000
 Galway       25                  85800       0
  Total       30           0     124800       0
 Total on
  Train       30           0
No. of Passengers on
        Train              30
                       Ballyglunin
 Galway       12                     37440      0
  Total       12           0         37440      0
 Total on
  Train       42           0
No. of Passengers on
        Train             42
                        Athenry
Oranmore                               0        0
 Galway        5                     13260      0
  Total        5                     13260      0
 Total on
  Train       42           0
No. of Passengers on
        Train             42
                       Oranmore
 Galway       20                     40560      0
  Total       20           0         40560      0
 Total on
  Train       62           0
No. of Passengers on
        Train             62
                         Total
                        Revenue      216060     0
                        Total all
                         fares                216060




                                                       p
D/019 ( From Dublin - Oranmore income only)
Oranmore        Passengers          Revenue
  11:50                       Intercity  Monthly
           Intercity Commuter Daysaver Commuter
                     Oranmore
 Galway       15               30420        0

  Total       15          0        30420     0
No. of Passengers on
        Train            15
                        Total
                       Revenue     30420     0
                       Total all
                        fares              30420

O/021 12:30 from Oranmore
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                       Oranmore
 Galway       40                 81120        0

  Total       40          0        81120     0
No. of Passengers on
        Train            40
                        Total
                       Revenue     81120     0
                       Total all
                        fares              81120

D/023 (From Dublin - Oranmore income only)
Oranmore       Passengers           Revenue
  14:00                       Intercity  Monthly
          Intercity Commuter Daysaver Commuter
                    Oranmore
 Galway      15                30420        0

  Total       15          0        30420     0
No. of Passengers on
        Train            15
                        Total
                       Revenue     30420     0
                       Total all
                        fares              30420

                                                     q
S/025 12:15 from Sligo
               Passengers                     Revenue
                                        Intercity  Monthly
              Intercity    Commuter     Daysaver Commuter
                            Sligo
Tubbercurry      5                       14040       0
Charlestown      5                       17160       0
 Swinford        2                        7800       0
 Kiltimagh       2                        8112       0
Claremorris      3                       13572       0
   Tuam          2                        9048       0
  Galway        18                      123552       0
   Ennis         2                       15600       0
 Limerick       18                      140400       0
   Total        57             0        349284       0
 Total on
   Train        57             0
 No. of Passengers on
         Train                 57
                          Collooney
 Galway          3                       18720       0
 Limerick        2                       15600       0
   Total         5                       34320       0
 Total on
   Train        62             0
 No. of Passengers on
         Train                 62
                          Tubbercurry
Charlestown                                0         0
 Swinford        3                        7956       0
Claremorris      2                        6864       0
   Tuam          1                        4056       0
  Galway         2                        9984       0
   Ennis         1                        6240       0
 Limerick        2                       15600       0
   Total        11             0         50700       0
 Total on
   Train        68             0
 No. of Passengers on
         Train                 68




                                                             r
S/025 12:15 from Sligo (continued)
                     Charlestown
         Kiltimagh             1        2652   0
       Claremorris             2        5616   0
           Tuam                5       19500   0
          Galway               5       24960   0
           Ennis               2       12480   0
         Limerick              2       15600   0
           Total              17       80808   0
      Total on Train          80  0
   No. of Passengers on Train     80
                       Swinford
       Claremorris             1        2652   0
          Galway               3       14040   0
           Total               4  0    16692   0
      Total on Train          79  0
   No. of Passengers on Train     79
                       Kiltimagh
       Claremorris             1        2028   0
          Galway               3       13572   0
           Total               4  0    15600   0
      Total on Train          80  0
   No. of Passengers on Train     80
                      Claremorris
           Tuam                4       10608   0
          Galway               6       24336   0
         Limerick              2       12480   0
           Total              12  0    47424   0
      Total on Train          83  0
   No. of Passengers on Train     83
                       Ballindine
           Tuam                2       5304    0
          Galway                        0      0
           Total               2  0    5304    0
      Total on Train          85  0
   No. of Passengers on Train     85




                                                   s
S/025 12:15 from Sligo (continued)
                       Milltown
           Tuam               2         4056   0
          Galway              2         7800   0
           Total              4   0    11856   0
      Total on Train          89  0
   No. of Passengers on Train     89
                         Tuam
          Dublin              5        39000   0
        Oranmore                         0     0
          Galway              5        17160   0
         Limerick             2         9984   0
           Total              12  0    66144   0
      Total on Train          85  0
   No. of Passengers on Train     85
                      Ballyglunin
          Dublin              3        23400   0
          Galway              2         6240   0
           Total              5   0    29640   0
      Total on Train          90  0
   No. of Passengers on Train     90
                        Athenry
          Dublin              0   0
        Oranmore              0   0      0     0
          Galway              5   0    13260   0
           Total              5   0    13260   0
      Total on Train          87  0
   No. of Passengers on Train     87
                      Oranmore
          Galway              5        10140   0
           Total              5   0    10140   0
      Total on Train          92  0
   No. of Passengers on Train     92




                                                   t
S/025 12:15 from Sligo (continued)
                         Gort
      Ennis        4                  10608    0
    Limerick       5                  19500    0
      Total        9         0        30108    0
  Total on Train  151        0
 No. of Passengers on
         Train              151
                        Ennis
    Limerick       10                 28080    0
      Total        10        0        28080    0
  Total on Train  126        0
 No. of Passengers on
         Train              126
                      Total Revenue 1164852    0
                      Total all fares       1164852




O/027 15:55 from Oranmore
               Passengers              Revenue
                                 Intercity  Monthly
            Intercity   Commuter Daysaver Commuter
                        Oranmore
  Galway       40                 81120        0

  Total       40           0        81120      0
No. of Passengers on
        Train             40
                         Total
                        Revenue     81120      0
                        Total all
                         fares               81120




                                                      u
O/035 17:35 from Oranmore
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                       Oranmore
 Galway       15          45     30420     33480

  Total       15          45       30420   33480
No. of Passengers on
        Train            60
                        Total
                       Revenue     30420   33480
                       Total all
                        fares              63900

O/037 18:05 from Oranmore
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                       Oranmore
 Galway       15          35     30420     26040

  Total       15          35       30420   26040
No. of Passengers on
        Train            50
                        Total
                       Revenue     30420   26040
                       Total all
                        fares              56460

D/039 (From Dublin - Oranmore income only)
Oranmore       Passengers           Revenue
  19:30                       Intercity  Monthly
          Intercity Commuter Daysaver Commuter
                    Oranmore
 Galway      15                30420        0

  Total       15          0        30420     0
No. of Passengers on
        Train            15
                        Total
                       Revenue     30420     0
                       Total all
                        fares              30420

                                                     v
S/041 15:45 from Sligo (continued)
                     Charlestown
         Kiltimagh             1        2652   0
       Claremorris             2        5616   0
           Tuam                5       19500   0
          Galway               5       24960   0
           Ennis               2       12480   0
         Limerick              2       15600   0
           Total              17       80808   0
      Total on Train          80  0
   No. of Passengers on Train     80
                       Swinford
       Claremorris             1        2652   0
          Galway               3       14040   0
           Total               4  0    16692   0
      Total on Train          79  0
   No. of Passengers on Train     79
                       Kiltimagh
       Claremorris             1        2028   0
          Galway               3       13572   0
           Total               4  0    15600   0
      Total on Train          80  0
   No. of Passengers on Train     80
                      Claremorris
           Tuam                4       10608   0
          Galway               6       24336   0
         Limerick              2       12480   0
           Total              12  0    47424   0
      Total on Train          83  0
   No. of Passengers on Train     83
                       Ballindine
           Tuam                2       5304    0
          Galway                        0      0
           Total               2  0    5304    0
      Total on Train          85  0
   No. of Passengers on Train     85




                                                   w
S/041 15:45 from Sligo (Continued)
                         Galway
       Oranmore                                0     0
         Athenry                               0     0
           Gort              5               19500   0
          Ennis              16              64896   0
        Limerick             37             184704   0
          Total              58     0       269100   0
     Total on Train         125     0
   No. of Passengers on Train      125
                       Oranmore
         Athenry             5              13260    0
          Ennis              6              24336    0
        Limerick             7              32760    0
          Total              18     0       70356    0
     Total on Train         143     0
   No. of Passengers on Train      143
                         Athenry
          Ennis              2               7800    0
        Limerick             3              13572    0
          Total              5      0       21372    0
     Total on Train         143     0
   No. of Passengers on Train      143
                       Craughwell
          Ennis              1               3432    0
        Limerick             1               4056    0
          Total              2      0        7488    0
     Total on Train         145     0
   No. of Passengers on Train      145
                        Ardrahan
           Ennis                1             3120   0
          Limerick              1             4056   0
            Total               2      0      7176   0
       Total on Train          147     0
    No. of Passengers on Train        147




                                                         x
T/043 19:25 from Tuam
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                         Tuam
  Dublin                            0
 Galway       15                 51480        0
  Total       15           0     51480        0
 Total on
  Train       15           0
No. of Passengers on
        Train              15
                       Ballyglunin
 Galway        6                     18720      0
  Total        6           0         18720      0
 Total on
  Train       21           0
No. of Passengers on
        Train             21
                        Athenry
 Galway        5                     13260      0
  Total        5                     13260      0
 Total on
  Train       26           0
No. of Passengers on
        Train             26
                       Oranmore
 Galway       20                     40560      0
  Total       20           0         40560      0
 Total on
  Train       46           0
No. of Passengers on
        Train             46
                         Total
                        Revenue      124020     0
                        Total all
                         fares                124020




                                                       y
T/049 21:30 from Tuam
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                         Tuam
 Galway       10                 34320        0
  Total       10           0     34320        0
 Total on
  Train       10           0
No. of Passengers on
        Train              10
                       Ballyglunin
  Dublin                              0       0
 Galway        0                      0       0
  Total        0           0          0       0
 Total on
  Train       10           0
No. of Passengers on
        Train             10
                        Athenry
 Galway        0                      0       0
  Total        0                      0       0
 Total on
  Train       10           0
No. of Passengers on
        Train             10
                       Oranmore
 Galway       10                     20280    0
  Total       10           0         20280    0
 Total on
  Train       20           0
No. of Passengers on
        Train             20
                         Total
                        Revenue      54600    0
                        Total all
                         fares               54600




                                                     z
G/053 21:05 from Galway to Limerick (continued)
                       Craughwell
       Ennis                                0     0
     Limerick                               0     0
       Total        0          0            0     0
  Total on Train    69         0
 No. of Passengers on
         Train                 69
                        Ardrahan
       Ennis                                0     0
     Limerick                               0     0
       Total        0          0            0     0
  Total on Train    69         0
 No. of Passengers on
         Train                 69
                          Gort
       Ennis        4                     10608   0
     Limerick       4                     15600   0
       Total        8          0          26208   0
  Total on Train    72         0
 No. of Passengers on
         Train                 72
                          Ennis
     Limerick       10                    28080   0
       Total        10         0          28080   0
  Total on Train    54         0
 No. of Passengers on
         Train                 54
                        Total Revenue    366912   0
                         Total all fares        366912




                                                         aa
T/043 19:25 from Tuam
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                         Tuam
  Dublin                            0
 Galway       15                 51480        0
  Total       15           0     51480        0
 Total on
  Train       15           0
No. of Passengers on
        Train              15
                       Ballyglunin
 Galway        6                     18720      0
  Total        6           0         18720      0
 Total on
  Train       21           0
No. of Passengers on
        Train             21
                        Athenry
 Galway        5                     13260      0
  Total        5                     13260      0
 Total on
  Train       26           0
No. of Passengers on
        Train             26
                       Oranmore
 Galway       20                     40560      0
  Total       20           0         40560      0
 Total on
  Train       46           0
No. of Passengers on
        Train             46
                         Total
                        Revenue      124020     0
                        Total all
                         fares                124020




                                                       bb
T/049 21:30 from Tuam
               Passengers             Revenue
                                Intercity  Monthly
           Intercity   Commuter Daysaver Commuter
                         Tuam
 Galway       10                 34320        0
  Total       10           0     34320        0
 Total on
  Train       10           0
No. of Passengers on
        Train              10
                       Ballyglunin
  Dublin                              0       0
 Galway        0                      0       0
  Total        0           0          0       0
 Total on
  Train       10           0
No. of Passengers on
        Train             10
                        Athenry
 Galway        0                      0       0
  Total        0                      0       0
 Total on
  Train       10           0
No. of Passengers on
        Train             10
                       Oranmore
 Galway       10                     20280    0
  Total       10           0         20280    0
 Total on
  Train       20           0
No. of Passengers on
        Train             20
                         Total
                        Revenue      54600    0
                        Total all
                         fares               54600




                                                     cc
G/053 21:05 from Galway to Limerick (continued)
                       Craughwell
       Ennis                                0     0
     Limerick                               0     0
       Total        0          0            0     0
  Total on Train    69         0
 No. of Passengers on
         Train                 69
                        Ardrahan
       Ennis                                0     0
     Limerick                               0     0
       Total        0          0            0     0
  Total on Train    69         0
 No. of Passengers on
         Train                 69
                          Gort
       Ennis        4                     10608   0
     Limerick       4                     15600   0
       Total        8          0          26208   0
  Total on Train    72         0
 No. of Passengers on
         Train                 72
                          Ennis
     Limerick       10                    28080   0
       Total        10         0          28080   0
  Total on Train    54         0
 No. of Passengers on
         Train                 54
                        Total Revenue    366912   0
                         Total all fares        366912




                                                         dd
FARE CALCULATION                    € Intercity         € Monthly
CHART                   Kilometre   Day Saver          Commuter*
Sligo-Colloney            11          6.50              62.00
Sligo-Tubbercurry         40          9.00              90.00
Sligo-Charlestown         50         11.00             130.00
Sligo-Swinford            62         12.50             165.00
Sligo-Kiltimagh           76         13.00             175.00
Sligo-Claremorris         90         14.50             175.00
Sligo-Ballindine          98         14.50             182.00
Sligo-Milltown           105         14.50             182.00
Sligo-Tuam               120         15.00             205.00
Sligo-Ballyglunin        130         16.00             245.00
Sligo-Athenry            146         20.00             270.00
Sligo-Oranmore           164         20.00
Sligo-Galway             174         22.00
Sligo-Craughwell         156         20.00
Sligo-Ardrahan           166         20.00
Sligo-Gort               178         22.00
Sligo-Ennis              208         25.00
Sligo-Limerick           248         25.00
                                    € Intercity         € Monthly
                        Kilometre   Day Saver          Commuter*
Collooney-Tubbercurry      29         8.50              84.00
Collooney-Charlestown      39         9.00              90.00
Collooney-Swinford         51        11.00             130.00
Collooney-Kiltimagh        67        12.50             165.00
Collooney-Claremorris      79        13.00             175.00
Collooney-Ballindine       87        13.00             175.00
Collooney-Milltown         94        14.50             182.00
Collooney–Tuam            109        15.00             205.00
Collooney-Ballyglunin     119        15.00             205.00
Collooney-Athenry         135        16.00             245.00
Collooney-Oranmore        153        20.00             270.00
Collooney-Galway          163        20.00              ---
Collooney-Craughwell      145        20.00             270.00
Collooney-Ardrahan        155        20.00
Collooney-Gort            167        20.00
Collooney-Ennis           197        25.00
Collooney-Limerick        237        25.00

                                                  ee
                                      € Intercity         € Monthly
                          Kilometre   Day Saver          Commuter*
Tubbercurry-Charlestown      10         6.50              62.00
Tubbercurry-Swinford         22         8.50              84.00
Tubbercurry-Kiltimagh        36         9.00              90.00
Tubbercurry-Claremorris      50        11.00             130.00
Tubbercurry-Ballindine       58        12.50             165.00
Tubbercurry-Milltown         65        12.50             165.00
Tubbercurry-Tuam             80        13.00             175.00
Tubbercurry-Ballyglunin      90        13.00             175.00
Tubbercurry-Athenry         106        14.50             182.00
Tubbercurry-Oranmore        124        16.00             245.00
Tubbercurry-Galway          134        16.00             245.00
Tubbercurry-Craughwell      116        15.00             205.00
Tubbercurry-Ardrahan        126        16.00             245.00
Tubbercurry-Gort            138        20.00             270.00
Tubbercurry-Ennis           168        20.00
Tubbercurry-Limerick        208        25.00


                                      € Intercity         € Monthly
                          Kilometre   Day Saver          Commuter*
Charlestown-Swinford         12         6.50              62.00
Charlestown-Kiltimagh        26         8.50              84.00
Charlestown-Claremorris      40         9.00              90.00
Charlestown-Ballindine       48        10.00             122.00
Charlestown-Milltown         55        10.00             130.00
Charlestown-Tuam             70        12.50             165.00
Charlestown-Ballyglunin      80        13.00             175.00
Charlestown-Athenry          96        14.50             182.00
Charlestown-Oranmore        114        15.00             205.00
Charlestown-Galway          124        16.00             245.00
Charlestown-Craughwell      106        14.50             182.00
                                                    ff
Charlestown-Ardrahan      116        15.00             205.00
Charlestown-Gort          128        16.00             245.00
Charlestown-Ennis         158        20.00              ---
Charlestown-Limerick      198        25.00              ---

                        Kilometre   € Intercity         € Monthly
                                    Day Saver          Commuter*
Swinford-Kiltimagh         14         6.50              62.00
Swinford-Claremorris       28         8.50              84.00
Swinford-Ballindine        36         9.00              90.00
Swinford-Milltown          43        10.00             122.00
Swinford-Tuam              58        12.50             165.00
Swinford-Ballyglunin       68        12.50             165.00
Swinford-Athenry           84        13.00             175.00
Swinford-Oranmore         102        14.50             182.00
Swinford-Galway           112        15.00             205.00
Swinford-Craughwell        94        14.50             182.00
Swinford-Ardrahan         104        14.50             182.00
Swinford-Gort             116        15.00             205.00
Swinford-Ennis            146        20.00             270.00
Swinford-Limerick         186        22.00              ---


                                    € Intercity         € Monthly
                        Kilometre   Day Saver          Commuter*
Kiltimagh-Claremorris      14         6.50              62.00
Kiltimagh-Ballindine       22         8.50              84.00
Kiltimagh-Milltown         29         8.50              84.00
Kiltimagh-Tuam             44        10.00             122.00
Kiltimagh-Ballyglunin      54        11.00             130.00
Kiltimagh-Athenry          70        12.50             165.00
Kiltimagh-Oranmore         88        13.00             175.00
Kiltimagh-Galway           98        14.50             182.00
Kiltimagh-Craughwell       80        13.00             175.00
Kiltimagh-Ardrahan         90        13.00             175.00
Kiltimagh-Gort            102        14.50             182.00
Kiltimagh-Ennis           132        16.00             245.00
Kiltimagh-Limerick        172        22.00              ---
                                    € Intercity          Monthly
                                                       Commuter*
                                                  gg
                          Kilometre   Day Saver
Claremorris-Ballindine        8         6.50              62.00
Claremorris-Milltown         15         6.50              62.00
Claremorris-Tuam             30         8.50              84.00
Claremorris-Ballyglunin      40         9.00              90.00
Claremorris-Athenry          56        11.00             130.00
Claremorris-Oranmore         74        13.00             175.00
Claremorris-Galway           84        13.00             175.00
Claremorris-Craughwell       66        12.50             165.00
Claremorris-Ardrahan         76        13.00             175.00
Claremorris-Gort             88        13.00             175.00
Claremorris-Ennis           118        15.00             205.00
Claremorris-Limerick        158        20.00             270.00

                                      € Intercity         € Monthly
                          Kilometre   Day Saver          Commuter*
Ballindine-Milltown           7         6.50              62.00
Ballindine-Tuam              22         8.50              84.00
Ballindine-Ballyglunin       32         8.50              84.00
Ballindine-Athenry           48        10.00             122.00
Ballindine-Oranmore          66        12.50             165.00
Ballindine-Galway            76        13.00             175.00
Ballindine-Craughwell        58        12.50             165.00
Ballindine-Ardrahan          68        12.50             165.00
Ballindine-Gort              80        13.00             175.00
Ballindine-Ennis            110        15.00             205.00
Ballindine-Limerick         150        20.00             270.00

                                      € Intercity         € Monthly
                          Kilometre   Day Saver          Commuter*
Milltown-Tuam                15         6.50              62.00
Milltown-Ballyglunin         25         8.50              84.00
Milltown-Athenry             41        10.00             122.00
Milltown-Oranmore            59        12.50             165.00
Milltown-Galway              69        12.50             165.00
Milltown-Craughwell          51        11.00             130.00
Milltown-Ardrahan            61        12.50             165.00
Milltown-Gort                73        13.00             175.00
Milltown-Ennis              103        14.50             182.00
Milltown-Limerick           143        20.00             270.00

                                                    hh
                                     € Intercity         € Monthly
                         Kilometre   Day Saver          Commuter*
Tuam-Ballyglunin            10        6.50               62.00
Tuam-Athenry                26        8.50               84.00
Tuam-Oranmore               44       10.00              122.00
Tuam-Galway                 54       11.00              130.00
Tuam-Craughwell             36        9.00               90.00
Tuam-Ardrahan               46       10.00              122.00
Tuam-Gort                   58       12.50              165.00
Tuam-Ennis                  88       13.00              175.00
Tuam-Limerick               128      16.00              245.00


                                     € Intercity         € Monthly
                         Kilometre   Day Saver          Commuter*
Ballyglunin-Athenry         16         6.50              62.00
Ballyglunin-Oranmore        34         9.00              90.00
Ballyglunin-Galway          44        10.00             122.00
Ballyglunin-Craughwell      26         8.50              84.00
Ballyglunin-Ardrahan        36         9.00              90.00
Ballyglunin-Gort            48        10.00             122.00
Ballyglunin-Ennis           78        13.00             175.00
Ballyglunin-Limerick       118        15.00             205.00


                                     € Intercity         € Monthly
                         Kilometre   Day Saver          Commuter*
Athenry-Oranmore            18         8.50              84.00
Athenry-Galway              28         8.50              84.00
Athenry-Craughwell          10         6.50              62.00
Atherny-Ardrahan            20         8.50              84.00
Athenry-Gort                32         9.00              84.00
Athenry-Ennis               62        12.50             165.00
Athenry-Limerick           102        14.50             182.00
                                     € Intercity         € Monthly
                         Kilometre   Day Saver          Commuter*
Oranmore-Galway             10         6.50              62.00
Oranmore-Craughwell         28         8.50              84.00
Oranmore-Ardrahan           38         9.00              90.00

                                                   ii
Oranmore-Gort            50        11.00             130.00
Oranmore-Ennis           80        13.00             175.00
Oranmore-Limerick       120        15.00             205.00


                                  € Intercity         € Monthly
                      Kilometre   Day Saver          Commuter*
Galway-Craughwell        38        9.00               90.00
Galway-Ardrahan          48       10.00              122.00
Galway-Gort              60       12.50              165.00
Galway-Ennis             90       13.00              175.00
Galway-Limerick         130       16.00              245.00


                                  € Intercity         € Monthly
                      Kilometre   Day Saver          Commuter*
Craughwell-Ardrahan      10         6.50              62.00
Craughwell-Gort          22         8.50              84.00
Craughwell-Ennis         52        11.00             130.00
Craughwell-Limerick      92        13.00             175.00


                                  € Intercity         € Monthly
                      Kilometre   Day Saver          Commuter*
Ardrahan-Gort            12         6.50              62.00
Ardrahan-Ennis           42        10.00             122.00
Ardrahan-Limerick        82        13.00             175.00


                                  € Intercity         € Monthly
                      Kilometre   Day Saver          Commuter*
Gort-Ennis               30         8.50              84.00
Gort-Limerick            70        12.50             165.00

                                  € Intercity         € Monthly
                      Kilometre   Day Saver          Commuter*
Ennis-Limerick           40         9.00             90.00

                                  € Intercity         € Monthly
                      Kilometre   Day Saver          Commuter*
Athlone-Ballinasloe      23         8.50              84

                                                jj
Athlone-Woodlawn          39         9.00              90
Athlone-Attymon           48        10.00             122
Athlone-Athenry           58        12.50             165
Athlone-Oranmore          68        12.50             165
Athlone-Galway            78        13.00             175

                                   € Intercity         € Monthly
                       Kilometre   Day Saver          Commuter*
Ballinasloe-Woodlawn      16         6.50              62
Ballinasloe-Attymon       26         8.50              84
Ballinasloe-Athenry       35         9.00              90
Ballinasloe-Oranmore      45        10.00             122
Ballinasloe-Galway        55        11.00             130

                                   € Intercity         € Monthly
                       Kilometre   Day Saver          Commuter*
Woodlawn-Attymon          10         6.50              62
Woodlawn-Athenry          19         8.50              84
Woodlawn-Oranmore         29         8.50              84
Woodlawn-Galway           39         9.00              90

                                   € Intercity         € Monthly
                       Kilometre   Day Saver          Commuter*
Attymon-Athenry           11         6.50              62
Attymon-Oranmore          21         8.50              84
Attymon-Galway            31         8.50              84




                                                 kk

				
DOCUMENT INFO
Shared By:
Categories:
Stats:
views:16
posted:3/29/2011
language:English
pages:37