Cases | Stations in a Case | Equipment and Installation Costs | Approximate Annual Operating Costs | Approximate Operating Costs | Cost to purchase new bikes after 5 yrs | Cost to purchase new bikes after 10 yrs | Total membership revenue | Revenue – total cost (R-C) | Revenue - Cost ratio (RC) |
1 | 1, 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 12, 13, 14, 15 | 572,000 | 286,000 | 3,843,840 | 306,592 | 328,614 | 7,645,568 | 3,166,522 | 1.71 |
2 | 1, 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 12, 14, 15 | 568,000 | 284,000 | 3,816,960 | 304,448 | 326,316 | 7,540,354 | 3,092,630 | 1.70 |
3 | 1, 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 12, 15 | 558,000 | 279,000 | 3,749,760 | 299,088 | 320,571 | 7,298,751 | 2,929,332 | 1.67 |
4 | 1, 2, 3, 4, 5, 7, 8, 9, 10, 11, 12, 15 | 528,000 | 264,000 | 3,548,160 | 283,008 | 303,336 | 7,111,703 | 2,977,199 | 1.72 |
5 | 1, 2, 3, 4, 7, 8, 9, 10, 11, 12, 15 | 484,000 | 242,000 | 3,252,480 | 259,424 | 278,058 | 6,850,616 | 3,060,654 | 1.81 |
6 | 1, 2, 3, 4, 7, 8, 9, 10, 11, 15 | 474,000 | 237,000 | 3,185,280 | 254,064 | 272,313 | 6,351,823 | 2,640,166 | 1.71 |
7 | 1, 2, 3, 4, 7, 8, 9, 10, 11 | 442,000 | 221,000 | 2,970,240 | 236,912 | 253,929 | 5,588,045 | 2,126,964 | 1.61 |
8 | 1, 2, 4, 7, 8, 9, 10, 11 | 388,000 | 194,000 | 2,607,360 | 207,968 | 222,906 | 5,233,434 | 2,195,200 | 1.72 |
9 | 1, 2, 4, 7, 8, 9, 10 | 342,000 | 171,000 | 2,298,240 | 183,312 | 196,479 | 4,348,855 | 1,670,824 | 1.62 |
10 | 1, 2, 4, 8, 9, 10 | 310,000 | 155,000 | 2,083,200 | 166,160 | 178,095 | 3,604,562 | 1,177,107 | 1.48 |
11 | 1, 4, 8, 9, 10 | 224,000 | 112,000 | 1,505,280 | 120,064 | 128,688 | 3,035,626 | 1,281,594 | 1.73 |
12 | 1, 8, 9, 10 | 118,000 | 59,000 | 792,960 | 63,248 | 67,791 | 2,400,443 | 1,476,444 | 2.60 |
13 | 4, 8, 9, 10 | 108,000 | 54,000 | 725,760 | 57,888 | 62,046 | 2,357,578 | 1,511,884 | 2.79 |
14 | 8, 9, 10 | 28,000 | 14,000 | 188,160 | 15,008 | 16,086 | 1,722,396 | 1,503,142 | 7.86 |