| City to Parramatta Light Rail Link |
|
|
|
|
A car operator is facing the following figures:[1] |
|
|
| |
|
|
| |
Price of car |
$1.0M |
|
| |
|
|
| |
per year |
|
|
| |
operating hours |
4,605 |
|
| |
operating days |
292 |
|
| |
|
|
|
| |
|
|
| |
takings + bulk taking reimbursments |
$ 446,053 |
|
| |
net taking from add-on business |
$ 20,000 |
|
| |
advertisment |
$ 20,000 |
|
|
total revenue |
$ 486,053 |
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
electricity |
$ 2,286 |
|
| |
insurance & admin |
$ 40,000 |
|
| |
one contract driver |
$ 70,000 |
|
| |
maintenance |
$ 50,910 |
|
| |
total operating expenses |
$ 163,196 |
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
cash flow |
$ 322,857 |
|
| |
cash flow net of GST |
$ 293,506 |
|
| |
|
|
| |
for a lessee operator: |
|
|
| |
lease |
$ 145,861 |
|
| |
free cash flow |
$ 176,996 |
|
| |
|
|
|
|
|
|
|