Sie sind auf Seite 1von 3

TYPE AC Total KM Total Pax Fuel Burn/KM Speed AC Cost Tix Price Total Income Airport Fee

MD80 6000 130 14 811 2,216,616.00 3,000.00 390,000.00 62,400.00


DC10 6436 250 17 908 6,901,411.00 3,218.00 804,500.00 128,720.00
IL86 3800 350 23 850 11,778,557.00 1,900.00 665,000.00 106,400.00
Tu154 5280 180 14 950 5,202,721.00 2,640.00 475,200.00 76,032.00
Sup100 2950 98 7 815 1,650,270.00 1,475.00 144,550.00 23,128.00
ATR42 1611 50 8 556 105,025.00 805.50 40,275.00 6,444.00
A321-200 6000 220 10 780 8,209,432.00 3,000.00 660,000.00 105,600.00
A300B2-200 3430 269 16 847 11,710,297.00 1,715.00 461,335.00 73,813.60
B737-900 5925 177 9 823 5,535,200.00 2,962.50 524,362.50 83,898.00
B757-300 6421 243 15 850 7,102,640.00 3,210.50 780,151.50 124,824.24
B757-200 7222 200 10 850 9,788,701.00 3,611.00 722,200.00 115,552.00
B767-200 7300 224 15 913 7,967,711.00 3,650.00 817,600.00 130,816.00
B787-8 15200 250 14 903 19,486,920.00 7,600.00 1,900,000.00 304,000.00
A340-200 14800 239 16 896 15,788,189.00 7,400.00 1,768,600.00 282,976.00
B777-2LR 17370 300 17 905 64,992,406.00 8,685.00 2,605,500.00 416,880.00
B787-9 15750 290 14 903 70,072,851.00 7,875.00 2,283,750.00 365,400.00
A319-100CJ 11650 39 5 780 1,589,131.00 5,825.00 227,175.00 36,348.00
DC8-61 6035 210 17 879 5,254,932.00 3,017.50 633,675.00 101,388.00
MD81 2910 172 14 811 2,346,357.00 1,455.00 250,260.00 40,041.60
MD88 3800 172 14 811 3,048,679.00 1,900.00 326,800.00 52,288.00
DC8-50 11260 179 15 879 9,354,363.00 5,630.00 1,007,770.00 161,243.20
DC8-62 9620 220 17 882 8,761,462.00 4,810.00 1,058,200.00 169,312.00
MD90 3860 172 14 812 3,099,783.00 1,930.00 331,960.00 53,113.60
A320-200 5700 164 9 823 6,825,196.00 2,850.00 467,400.00 74,784.00
A330-300 10000 335 16 871 43,405,073.00 5,000.00 1,675,000.00 268,000.00
TU204-120 4100 210 9 810 6,197,208.00 2,050.00 430,500.00 68,880.00
MD90-50 5160 172 14 812 4,126,912.00 2,580.00 443,760.00 71,001.60
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Total Profit Time in Hrs Profit/HR Total Fuel Burn ROI Fuel Burn/HR Fuel Cost/1000 Actual Profit/HR
327,600.00 7.40 44,280.60 84,000.00 6.77 11,354.00 600.00 37,468.20
675,780.00 7.09 95,340.00 109,412.00 10.21 15,436.00 600.00 86,078.40
558,600.00 4.47 124,950.00 87,400.00 21.09 19,550.00 600.00 113,220.00
399,168.00 5.56 71,820.00 73,920.00 13.03 13,300.00 600.00 63,840.00
121,422.00 3.62 33,545.40 20,650.00 13.59 5,705.00 600.00 30,122.40
33,831.00 2.90 11,676.00 12,888.00 3.10 4,448.00 600.00 9,007.20
554,400.00 7.69 72,072.00 60,000.00 14.81 7,800.00 600.00 67,392.00
387,521.40 4.05 95,694.06 54,880.00 30.22 13,552.00 600.00 87,562.86
440,464.50 7.20 61,181.82 53,325.00 12.57 7,407.00 600.00 56,737.62
655,327.26 7.55 86,751.00 96,315.00 10.84 12,750.00 600.00 79,101.00
606,648.00 8.50 71,400.00 72,220.00 16.14 8,500.00 600.00 66,300.00
686,784.00 8.00 85,895.04 109,500.00 11.60 13,695.00 600.00 77,678.04
1,596,000.00 16.83 94,815.00 212,800.00 12.21 12,642.00 600.00 87,229.80
1,485,624.00 16.52 89,940.48 236,800.00 10.63 14,336.00 600.00 81,338.88
2,188,620.00 19.19 114,030.00 295,290.00 29.70 15,385.00 600.00 104,799.00
1,918,350.00 17.44 109,985.40 220,500.00 36.53 12,642.00 600.00 102,400.20
190,827.00 14.94 12,776.40 58,250.00 8.33 3,900.00 600.00 10,436.40
532,287.00 6.87 77,527.80 102,595.00 9.87 14,943.00 600.00 68,562.00
210,218.40 3.59 58,586.64 40,740.00 11.16 11,354.00 600.00 51,774.24
274,512.00 4.69 58,586.64 53,200.00 11.11 11,354.00 600.00 51,774.24
846,526.80 12.81 66,083.22 168,900.00 11.05 13,185.00 600.00 58,172.22
888,888.00 10.91 81,496.80 163,540.00 9.86 14,994.00 600.00 72,500.40
278,846.40 4.75 58,658.88 54,040.00 11.12 11,368.00 600.00 51,838.08
392,616.00 6.93 56,688.24 51,300.00 17.38 7,407.00 600.00 52,244.04
1,407,000.00 11.48 122,549.70 160,000.00 30.85 13,936.00 600.00 114,188.10
361,620.00 5.06 71,442.00 36,900.00 17.14 7,290.00 600.00 67,068.00
372,758.40 6.35 58,658.88 72,240.00 11.07 11,368.00 600.00 51,838.08
0.00 #DIV/0! #DIV/0! 0.00 #DIV/0! #DIV/0! 600.00 #DIV/0!
0.00 #DIV/0! #DIV/0! 0.00 #DIV/0! #DIV/0! 600.00 #DIV/0!
0.00 #DIV/0! #DIV/0! 0.00 #DIV/0! #DIV/0! 600.00 #DIV/0!
0.00 #DIV/0! #DIV/0! 0.00 #DIV/0! #DIV/0! 600.00 #DIV/0!
Profit/LB ROI(fuel) Cost Analysis A Cost B Cost B p/hr True p/hr
3.30 8.00 A/C A=More Expensive 6901411 2346357 51774 152284.44
5.58 11.31
5.79 23.27
4.80 14.66
5.28 15.14
2.03 4.02
8.64 15.84
6.46 33.02
7.66 13.55
6.20 11.89
7.80 17.38
5.67 12.83
6.90 13.27
5.67 11.75
6.81 32.31
8.10 39.23
2.68 10.19
4.59 11.16
4.56 12.63
4.56 12.57
4.41 12.55
4.84 11.08
4.56 12.58
7.05 18.86
8.19 33.11
9.20 18.26
4.56 12.53
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!