To allocate Transportation costs related to stations, a measure is needed that captures that difference in value and scale of operation of different types of stations. Asset value of station is the measure that best captures this concept. The asset records of the Transportation CJSC, however, do not identify which assets are used by passenger vs. freight, although most assets are physically separate. To make this separation, we reviewed records relating to stations and estimated the value of the station assets devoted to passenger vs. freight. The calculation is summarized in the table below.
We grouped the stations into four categories.
-
Major stations are the largest stations: Gyumri, Massis and Yerevan. Hwtsl estimates that the value of the assets, excluding track (which is on the books of the Infrastructure CJSC) is approximately 85% in passenger facilities and 15% in freight facilities.
-
Intermediate stations have passenger activity, freight activity (or both). Where an intermediate station serves both passenger and freight, hwtsl estimates that the value of the assets excluding track is approximately 60% in passenger facilities and 40% in freight facilities. Only 16 of the 32 intermediate stations have passenger service, however, so the overall share of value comes to 31% passenger and 69% freight.
-
Small stations have only train control activity. The value of those stations is allocated on the basis of train-km.
-
Closed stations have no activity and no value.
We gave the stations relative value weightings as shown in the table (e.g., a major station has five times the value of a small station). Multiplying the weighting by the count, by the shares of value, gives an overall split of station value of 43% in passenger stations and 57% in freight stations.
Station
|
Count
|
Value Share
Passenger
|
Value Share
Freight
|
Value
Weighting
|
Major
|
3
|
85%
|
15%
|
5
|
Intermediate
|
32
|
31%
|
69%
|
2
|
Small
|
21
|
51%
|
48%
|
1
|
Closed
|
7
|
none
|
none
|
0
|
|
|
|
|
|
Of which:
|
|
|
|
|
Passenger
|
18
|
|
|
43%
|
Freight
|
35
|
|
|
57%
|
This weighting is used for allocating the cost of materials, fuel, electric power, depreciation and other expense. It was selected at the allocation factor for:
-
Materials, fuel and electric power because these expenses relate to the cost of maintaining heating and lighting station facilities, and large facilities would be expected to have more of these costs that small.
-
Deprecation because it is a function of asset value.
-
Other because most of this expense category relates to utilities, taxes, and maintenance. Large facilities would be expected to have more of such costs than small.
Directly Attributable Costs
The Transportation CJSC incurs costs for wagon hire, which is directly attributable to freight. It also incurs costs for bad debt. Since passenger fare are collected in cash, all bade debt should be attributed to freight.
Results
The table below shows the results of the allocation of Transportation CJSC operating expenses on the basis of direct attribution, employees and station value.
Transportation CJSC Operating Expenses Separated
Between Passenger & Freight Lines of Business
(Based on 2000, Base Case)
Expense
|
Basis of
Allocation
|
Activity
Measure -
Passenger
|
Activity
Measure -
Freight
|
Expense -
Passenger
(AMD
millions)
|
Expense -
Freight
(AMD
millions)
|
Labor
|
Employees
|
562
|
729
|
98.1
|
127.2
|
Social Insurance
|
Employees
|
562
|
729
|
27.5
|
35.6
|
Materials
|
Station value
|
43
|
57
|
4.0
|
5.2
|
Fuel
|
Station value
|
43
|
57
|
11.4
|
14.9
|
Electric power
|
Station value
|
43
|
57
|
26.8
|
35.1
|
Depreciation
|
Station value
|
43
|
57
|
19.7
|
25.7
|
Other
|
Station value
|
43
|
57
|
149.8
|
196.2
|
Total Direct
|
|
|
|
337.1
|
440.0
|
|
|
|
|
|
|
Wagon hire
|
100% Freight
|
|
|
|
376.4
|
Bad debt
|
100% Freight
|
|
|
|
177.4
|
|
|
|
|
|
|
Total
|
|
|
|
337.1
|
993.8
|
Recommendations for Improvement
To improve the measurement of profitability by line of business, hwtsl recommends that the Transportation CJSC make the following changes in its accounting and operating data. These requirements should be taken into consideration in the design of MIS, about to be undertaken.
-
Improve collection of operating statistics, including:
-
Electric locomotives: locomotive-km and -hours
-
Diesel locomotives: locomotive-km and -hours
-
Electric trains: train-km and -hours
-
Wagons: own wagon-km and -hours, on and off line, foreign wagon-km and hours on-line
-
Coaches: coach-km and –hours
-
Train-km by type of service (passenger or freight)
-
Gross tonne-km by type of service (passenger or freight)
-
Create passenger and freight business units and keep accounts by these business units. Until this is implemented, improve existing allocation mechanisms by
-
Identify employees by type of service (passenger or freight)
-
Identify station asset values (historical value and accumulated depreciation) by type of service (passenger or freight)
Share with your friends: |