787

Filghts per day

One way Two way Once twice

224,000,000 42,000 84,000 84,000 168,000

50% occupancy 21,000 42,000 42,000 84,000

Ticket Price Seats

120 350
12000
BreakEven years

0.00882 U.S. gallons per kilometer per passenger.

1 us gallon 3.79 ltrs

0.00882 0.0334278 per km per passanger

11.69973 per km
1708.16058 for 200km

3,587,137.22

Embrer E195

Filghts per day

One way Two way Once twice

50,000,000 12,000 24,000 24,000 48,000

50% occupancy 6,000 12,000 12,000 24,000

Ticket Price Seats

120 100
12000
BreakEven years

ATR 48
Filghts per day
One way Two way Once twice
 19,000,000 5,760 11,520 11,520 23,040
50% occupancy 2,880 5,760 5,760 11,520

Ticket Price Seats

120 48
12000
BreakEven years

MA60
Filghts per day
One way Two way Once twice

21,000,000 7,200 14,400 14,400 28,800

50% occupancy 3,600 7,200 7,200 14,400

Ticket Price Seats

120 60

BreakEven years
 350
ghts per day Per year 350 days
thrice Once twice thrice
fuel Insurance
252,000 29,400,000 58,800,000 88,200,000 84,612,863 4%
126,000 14,700,000 29,400,000 44,100,000 40,512,863 8%

8 4 3
15 8 6

350
ghts per day Per year 350 days
thrice Once twice thrice fuel Insurance

72,000 8,400,000 16,800,000 25,200,000 14%

36,000 4,200,000 8,400,000 12,600,000 28%

6.0 3.0 2.0

11.9 6.0 4.0

350
ghts per day Per year 350 days
thrice Once twice thrice
 34,560 4,032,000 8,064,000 12,096,000
17,280 2,016,000 4,032,000 6,048,000

4.7 2.4 1.6

9.4 4.7 3.1

350
ghts per day Per year 350 days
thrice Once twice thrice

43,200 5,040,000 10,080,000 15,120,000

21,600 2,520,000 5,040,000 7,560,000

4.2 2.1 1.4

8.3 4.2 2.8
Hanger rent Maintenance Staf Amortization

Hanger rent Maintenance Staf Amortization

6EG100 6EG130 2RG330 6EG160 2EG550
STOCK OCV OCV STOCK OCV STOCK OCV STOCK OCV STOCK OCV
9/14/2017 9/15/2017 9/15/2017 9/15/2017 9/15/2017 9/15/2017
2.17 2.13 2.12 2.17
12310053 2.17 2.13 12330553 2.12 12340357 2.15 12350072 2.16 12330488 2.17
2.15 2.12 2.12 2.17
2.18 2.13 2.09 2.17
12340059 2.17 2.13 12320439 2.12 12340380 2.14 12350074 2.16 1230492 2.17
2.16 2.12 2.12 2.17
2.17 2.13 2.12 2.17
12340054 2.17 2.12 12330533 2.12 12340366 2.14 12340065 2.16 12330504 2.17
2.15 2.12 2.12 2.17
2.17 2.13 2.12 2.17
12340065 2.17 2.13 12330551 2.12 12340382 2.14 12340097 2.17 12330481 2.16
2.16 2.12 2.12 2.17
2.18 2.14 2.17
12280016 2.18 2.14 12340367 2.15 12340071 2.17 12330522 2.16
2.19 2.15 2.17
2.16 2.13 2.17
12320480 2.17 2.13 12340354 2.15 12340063 2.16 12330485 2.17
2.17 2.13 2.16
2.15 2.12 2.17
12330304 2.15 2.12 12340350 2.15 12340054 2.17 12330495 2.17
2.16 2.12 2.17
2.16 2.12 2.16
12330311 2.16 2.12 12340381 2.15 12340049 2.16 12330524 2.16
2.16 2.12 2.17
2.16 2.12
12340051 2.17 2.12 12340379 2.14
2.17 2.12