SLIDE 12 Typical Evaluation of a Railway Project
Cost Net Income Year Capital cars Asset Replacem ent Operatin g cost Fare Business Income Propert y excl. Property Profit Property incl.
1 10
2 100
3 300
4 800
5 2,300
6 3,700
7 3,200
8 1,500 180 130 290 20
830
9 100 170 250 560 40 80 1,040 1,120 10 110 290 630 40 270 810 1,080 11 320 700 50 430 560 990 12 180 360 790 50 300 1,560 1,860 13 170 390 890 50 380 380 14 110 450 1,000 60 500 500 15 500 1,120 60 680 680
22 130 920 2,060 100 1,110 1,110 23 190 1,000 2,230 110 1,150 1,150 24 190 1,070 2,410 110 1,260 1,260 25 50 1,160 2,610 120 1,520 1,520 26 40 1,250 2,820 130 1,660 1,660 27 3,940 1,350 3,040 140
28 5,660 1,450 3,290 150
29 4,560 1,570 3,550 160
48
6,630 15,530 580 12,070 12,070
FIRR = 7.0% 8.5%
NPV @ 8.5% = $7,289 $386 $2,350 $5,780 $13,113 $619
$2,104 $31 Capital Cost $12,930 m Interest $2,100 m $15,030 m