The Impact of Financial Risks on Financial Investment in Infrastructure: Based on a Two-Factor Stochastic Differential Equation

Table 3

The basic income and cost data of N City Metro Line 3 Project.

Year	Forecast daily passenger volume (10,000 people)	Average length of haul (km)	Ticket income (10,000 RMB)	Operating costs (10,000 RMB)	Operation loss subsidy (10,000 RMB)
2021	26.04	7.81	16,156.04	29,093.19	13,132.13
2022	28.97	7.66	17,611.39	29,609.81	12,021.59
2023	31.90	7.50	18,993.68	32,192.91	13,247.55
2024	34.83	7.34	20,302.89	32,239.77	11,793.03
2025	37.76	7.19	21,539.03	32,286.63	10,422.54
2026	40.69	7.03	22,702.10	32,333.49	9136.09
2027	43.61	6.87	23,792.11	32,380.35	7933.66
2028	46.54	6.71	24,809.04	32,427.21	6815.27
2029	49.47	6.56	25,752.90	32,878.31	6221.52
2030	52.40	6.40	26,623.70	34,727.07	7235.25
2031	54.03	6.42	27,539.36	34,770.80	6229.91
2032	55.67	6.44	28,460.21	34,814.54	5218.60
2033	57.30	6.46	29,386.25	34,858.28	4201.33
2034	58.93	6.48	30,317.48	34,902.01	3178.09
2035	60.57	6.50	31,253.89	34,945.75	2148.89
2036	62.20	6.52	32,195.49	34,989.48	1113.72
2037	63.83	6.54	33,142.28	35,033.22	72.59
2038	65.47	6.56	34,094.25	35,076.96	−974.51
2039	67.10	6.58	35,051.41	35,120.69	−2027.57
2040	68.73	6.60	36,013.76	35,164.43	−3086.59
2041	70.37	6.62	36,981.29	35,208.16	−4151.58
2042	72.00	6.64	37,954.01	35,251.90	−5222.54
2043	73.63	6.66	38,931.91	35,295.64	−6299.46
2044	75.27	6.68	39,915.01	35,925.52	−6743.45
2045	76.90	6.70	40,903.29	41,044.09	−2300.72