Revenues for: |
1. Freight originated and/or terminated on branch |
2. Bridge traffic |
3. All other revenue and income |
4. Total revenues (lines 1 through 3) |
Avoidable costs for: |
5. On-branch costs (lines 5a through 5j) |
a. Maintenance of way and structures |
b. Maintenance of equipment |
c. Transportation |
d. General administrative |
e. Deadheading, taxi, and hotel |
f. Overhead movement |
g. Freight car costs |
h. Return on investment—locomotives |
i. Revenue taxes |
j. Property taxes |
6. Off-branch costs |
7. Total avoidable costs (line 5 plus line 6) |
Subsidization costs for: |
8. Rehabilitation |
9. Administrative costs |
10. Casualty |
11. Total subsidization costs (lines 8 through 10) |
Return on value: |
12. Valuation of property (lines 12a through 12c) |
a. Working capital |
b. Income tax consequences |
c. Net liquidation value |
13. Rate of return |
14. Total return on value (line 12 times line 13) |
Subsidy payment: |
15. Subsidy payment (line 4 minus lines 7, 11, and 14) |