Central Asian Rail System C.A.R.S.
Return On Investment
Page Return to LNG Plants page
Mo. |
Da. |
# Loc. |
BL1200G |
TOT LOCO |
Delivery |
LOCO + |
|
LOCO + |
|
|
|
|
|
# Loc. |
|
|
|
|
$MM |
$MM |
$MM |
Delivery |
LNG $MM |
Delivery + |
|
|
|
|
|
|
|
|
7 |
1 |
$1.25 |
|
$0.60 |
|
(PLANT + |
LNG plant |
|
|
|
|
|
1 |
|
|
7 |
2 |
$1.25 |
|
$0.60 |
|
DELIVERY) |
400 |
|
|
|
|
|
2 |
|
|
7 |
3 |
$1.25 |
|
$0.60 |
|
10% DOWN |
|
|
|
|
|
|
3 |
|
|
7 |
4 |
$1.25 |
|
$0.60 |
|
$1.60 |
|
|
|
|
|
|
4 |
|
1 |
|
|
$5.00 |
$5 |
$2.40 |
$7.40 |
$2.60 |
$10.00 |
|
|
|
|
|
|
|
|
7 |
5 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
5 |
|
|
7 |
6 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
6 |
|
|
7 |
7 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
7 |
|
|
7 |
8 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
8 |
|
2 |
|
|
$5.00 |
$10 |
$4.80 |
$14.80 |
$3.60 |
$18.40 |
|
|
|
|
|
|
|
|
7 |
9 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
9 |
|
|
7 |
10 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
10 |
|
|
7 |
11 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
11 |
|
|
7 |
12 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
12 |
|
3 |
|
|
$5.00 |
$15 |
$7.20 |
$22.20 |
$4.60 |
$26.80 |
|
|
|
|
|
|
|
|
7 |
13 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
13 |
|
|
7 |
14 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
14 |
|
|
7 |
15 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
15 |
|
|
7 |
16 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
16 |
|
4 |
|
|
$5.00 |
$20 |
$9.60 |
$29.60 |
$5.60 |
$35.20 |
|
|
|
|
|
|
|
|
7 |
17 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
17 |
|
|
7 |
18 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
18 |
|
|
7 |
19 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
19 |
|
|
7 |
20 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
20 |
|
5 |
|
|
$5.00 |
$25 |
$12.00 |
$37.00 |
$6.60 |
$43.60 |
|
|
|
|
|
|
|
|
7 |
21 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
21 |
|
|
7 |
22 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
22 |
|
|
7 |
23 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
23 |
|
|
7 |
24 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
24 |
|
6 |
|
|
$5.00 |
$30 |
$14.40 |
$44.40 |
$7.60 |
$52.00 |
|
|
|
|
|
|
|
|
7 |
25 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
25 |
|
|
7 |
26 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
26 |
|
|
7 |
27 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
27 |
|
|
7 |
28 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
28 |
|
7 |
|
|
$5.00 |
$35 |
$16.80 |
$51.80 |
$8.60 |
$60.40 |
|
|
|
|
|
|
|
|
7 |
29 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
29 |
|
|
7 |
30 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
30 |
|
|
7 |
31 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
31 |
|
|
7 |
32 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
32 |
|
8 |
|
|
$5.00 |
$40 |
$19.20 |
$59.20 |
$9.60 |
$68.80 |
|
|
|
|
|
|
|
|
7 |
33 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
33 |
|
|
7 |
34 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
34 |
|
|
7 |
35 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
35 |
|
|
7 |
36 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
36 |
|
9 |
|
|
$5.00 |
$45 |
$21.60 |
$66.60 |
$10.60 |
$77.20 |
|
|
|
|
|
|
|
|
7 |
37 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
37 |
|
|
7 |
38 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
38 |
|
|
7 |
39 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
39 |
|
|
7 |
40 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
40 |
|
10 |
|
|
$5.00 |
$50 |
$24.00 |
$74.00 |
$11.60 |
$85.60 |
|
|
|
|
|
|
|
|
7 |
41 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
41 |
|
|
7 |
42 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
42 |
|
|
7 |
43 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
43 |
|
|
7 |
44 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
44 |
|
11 |
|
|
$5.00 |
$55 |
$26.40 |
$81.40 |
$12.60 |
$94.00 |
|
|
|
|
|
|
|
|
7 |
45 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
45 |
|
|
7 |
46 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
46 |
|
|
7 |
47 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
47 |
|
|
7 |
48 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
48 |
|
12 |
|
|
$5.00 |
$60 |
$28.80 |
$88.80 |
$13.60 |
$102.40 |
|
|
|
|
|
|
|
|
7 |
49 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
49 |
|
|
7 |
50 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
50 |
|
|
7 |
51 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
51 |
|
|
7 |
52 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
52 |
|
13 |
|
|
$5.00 |
$65 |
$31.20 |
$96.20 |
$14.60 |
$110.80 |
|
|
|
|
|
|
|
|
7 |
53 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
53 |
|
|
7 |
54 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
54 |
|
|
7 |
55 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
55 |
|
|
7 |
56 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
56 |
|
14 |
|
|
$5.00 |
$70 |
$33.60 |
$103.60 |
$15.60 |
$119.20 |
|
|
|
|
|
|
|
|
7 |
57 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
57 |
|
|
7 |
58 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
58 |
|
|
7 |
59 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
59 |
|
|
7 |
60 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
60 |
|
15 |
|
|
$5.00 |
$75 |
$36.00 |
$111.00 |
$16.60 |
$127.60 |
|
|
|
|
|
|
|
|
7 |
61 |
$1.25 |
|
$0.60 |
|
|
|
|
|
|
|
|
61 |
|
|
7 |
62 |
$1.25 |
|
$0.60 |
|
|
|
LNG -- US |
LNG--$US |
LNG costs |
Diesel |
|
62 |
|
|
7 |
63 |
$1.25 |
|
$0.60 |
|
|
|
Gallons |
per Gallon |
|
at $0.94 |
|
63 |
Total |
|
7 |
64 |
$1.25 |
|
$0.60 |
|
|
|
per week |
|
|
per US |
Revenue |
64 |
Revenue |
16 |
|
|
$5.00 |
$80 |
$38.40 |
$118.40 |
$17.60 |
$136.00 |
per Mo. |
|
|
Gallon |
Generated |
|
Generated |
|
7 |
65 |
$1.25 |
|
$0.60 |
|
|
|
182,000 |
$0.40 |
$72,800 |
$171,080 |
$98,280 |
65 |
|
|
7 |
66 |
$1.25 |
|
$0.60 |
|
|
|
184,800 |
$0.40 |
$73,920 |
$173,712 |
$99,792 |
66 |
|
|
7 |
67 |
$1.25 |
|
$0.60 |
|
|
|
187,600 |
$0.40 |
$75,040 |
$176,344 |
$101,304 |
67 |
|
|
7 |
68 |
$1.25 |
|
$0.60 |
|
|
|
190,400 |
$0.40 |
$76,160 |
$178,976 |
$102,816 |
68 |
|
17 |
|
|
$5.00 |
$85 |
$40.80 |
$125.80 |
|
$125.80 |
744,800 |
$0.40 |
$297,920 |
$700,112 |
$402,192 |
|
$402,192 |
|
7 |
69 |
$1.25 |
|
$0.60 |
|
|
|
193,200 |
$0.35 |
$67,620 |
$181,608 |
$113,988 |
69 |
|
|
7 |
70 |
$1.25 |
|
$0.60 |
|
|
|
196,000 |
$0.35 |
$68,600 |
$184,240 |
$115,640 |
70 |
|
|
7 |
71 |
$1.25 |
|
$0.60 |
|
|
|
198,800 |
$0.35 |
$69,580 |
$186,872 |
$117,292 |
71 |
|
|
7 |
72 |
$1.25 |
|
$0.60 |
|
|
|
201,600 |
$0.35 |
$70,560 |
$189,504 |
$118,944 |
72 |
|
18 |
|
|
$5.00 |
$90 |
$43.20 |
$133.20 |
|
$133.20 |
789,600 |
$0.35 |
$276,360 |
$742,224 |
$465,864 |
|
$868,056 |
|
7 |
73 |
$1.25 |
|
$0.60 |
|
|
|
204,400 |
$0.35 |
$71,540 |
$192,136 |
$120,596 |
73 |
|
|
7 |
74 |
$1.25 |
|
$0.60 |
|
|
|
207,200 |
$0.35 |
$72,520 |
$194,768 |
$122,248 |
74 |
|
|
7 |
75 |
$1.25 |
|
$0.60 |
|
|
|
210,000 |
$0.35 |
$73,500 |
$197,400 |
$123,900 |
75 |
|
|
7 |
76 |
$1.25 |
|
$0.60 |
|
|
|
212,800 |
$0.35 |
$74,480 |
$200,032 |
$125,552 |
76 |
|
19 |
|
|
$5.00 |
$95 |
$45.60 |
$140.60 |
|
$140.60 |
834,400 |
$0.35 |
$292,040 |
$784,336 |
$492,296 |
|
$1,360,352 |
|
7 |
69 |
$1.25 |
|
$0.60 |
|
|
|
193,200 |
$0.35 |
$67,620 |
$181,608 |
$113,988 |
69 |
|
|
7 |
70 |
$1.25 |
|
$0.60 |
|
|
|
196,000 |
$0.35 |
$68,600 |
$184,240 |
$115,640 |
70 |
|
|
7 |
71 |
$1.25 |
|
$0.60 |
|
|
|
198,800 |
$0.35 |
$69,580 |
$186,872 |
$117,292 |
71 |
|
|
7 |
72 |
$1.25 |
|
$0.60 |
|
|
|
201,600 |
$0.35 |
$70,560 |
$189,504 |
$118,944 |
72 |
|
20 |
|
|
$5.00 |
$100 |
$48.00 |
$148.00 |
|
$148.00 |
789,600 |
$0.35 |
$276,360 |
$742,224 |
$465,864 |
|
$1,826,216 |
|
7 |
73 |
$1.25 |
|
$0.60 |
|
|
|
204,400 |
$0.35 |
$71,540 |
$192,136 |
$120,596 |
73 |
|
|
7 |
74 |
$1.25 |
|
$0.60 |
|
|
|
207,200 |
$0.35 |
$72,520 |
$194,768 |
$122,248 |
74 |
|
|
7 |
75 |
$1.25 |
|
$0.60 |
|
|
|
210,000 |
$0.35 |
$73,500 |
$197,400 |
$123,900 |
75 |
|
|
7 |
76 |
$1.25 |
|
$0.60 |
|
|
|
212,800 |
$0.35 |
$74,480 |
$200,032 |
$125,552 |
76 |
|
21 |
|
|
$5.00 |
$105 |
$50.40 |
$155.40 |
|
$155.40 |
834,400 |
$0.35 |
$292,040 |
$784,336 |
$492,296 |
|
$2,318,512 |
|
Da. |
# Loc. |
MK1200G |
TOT LOCO |
Delivery |
LOCO + |
DRESSER |
LOCO + |
LNG gal |
LNG/gal |
LNG costs |
Diesel |
|
# Loco |
total |
|
|
|
$MM |
$MM |
$MM |
Delivery |
LNG $MM |
Delivery + |
|
|
|
|
|
|
revenue |
|
|
|
|
|
|
|
(PLANT + |
LNG plant |
|
|
|
|
|
|
generated |
|
|
|
|
|
|
|
DELIVERY) |
|
|
|
|
|
|
|
|
March 2003 - 2013