CALC DETAILS - some calculation details and comments
sabweb.com.au       © 2010 Schiltec
It seems only natural that this amazing physical performance flows through to the economic figures but it has to be kept in mind that this weighs against the Waverail’s high personnel costs.  This is why in low volume applications Waverail is just on par with conventional rail, and both are unprofitable without government subsidy.  But starting from such moderate passenger volumes as averaged 50 passengers per hour, Waverail overtakes conventional rail and starts to generate wealth and pay back capital. It needs only medium transport volumes to make Waverail a profitable venture indeed.
Calculation method used
----------------------------------------
The SCHILTEC developed simulation package consists of a selection module and an analysis module.
39 independent parameters go into the selection comprising the submodules track, system and task
Overhead electricity only has been evaluated so far and battery will come later

The analysis module has 73 independent parameters denominated in A$. 

Calculation details
Waverail’s attractive features include a cared for, safe and humane environment for all passengers, day and night, and a station near home.  In term of numbers Waverail™ is way ahead of conventional rail.  The comparative values given here are conservative and can be significantly higher in particular cases.  Comparison is over the lower range of passenger volume and Waverail really excels in the volumes that conventional rail cannot handle.  Also note that the expected boosting effect of DDDSA is not included.  Economic performance figures (costs, profit & Capital payback period) are not amendable to simple percentage comparison and are omitted.
Economic analysis
73 parameters used; constant for non-specific projects (in plain language):
----------------------------------
year average passenger fill: ~18%
eg ~250 passengers/h

5,525h/year (1,145h peak)

revenue bonus for Waverail: ~ 15%

Gov subsidy: 3c/pspace_km (=~40% of ticket revenue)

driver hourly rate: A$60 (Waverail)  A$50 (conventional)
Schematic of loop used for calculation



Any Number of suburban stations; any number of CBD stations in the centre.
Stations equidistant
Model's passenger traffic capability:
a) Base load:   passengers board everywhere at all stations.  Trip length is x% of half line length.
b) Commuter type load:  Passengers board only on suburban stations with traffic to the city; all passengers alight in the CBD.

 
Web Page Maker, create your own web pages.