Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

If B 747 is chosen

five-weekday seating Seat used for No. of operational days Revenue for each route
trip one-way fare ($) Revenue / weekday
demand capacity trips in a year per year
chicago-london-chicago 975 385 385 400 154000 240 36960000
chicago-london 230 385 230 680 156400 240 37536000
London-chicago-london 880 385 385 475 182875 240 43890000
london-chicago 400 385 385 775 298375 240 71610000

COGS
five-weekday seating Seat used for No. of operational days Total number of seat oper.cost Operation cost Open cost
trip KM Travelled Seat per Km
demand capacity trips in a year in a yr. seat-km in cents in $
chicago-london-chicago 975 385 385 240 92400 13000 1201200000 2.75 3303300000 33033000
chicago-london 230 385 230 240 55200 6500 358800000 2.75 986700000 9867000
london-chicago-London 880 385 385 240 92400 13000 1201200000 2.75 3303300000 33033000
london-chicago 400 385 385 240 92400 6500 600600000 2.75 1651650000 16516500

Income statement - B747


chicago-london-chicago 36960000
chicago-london 37536000
london-chicago-London 43890000
london-chicago 71610000
Revenue 189996000

chicago-london-chicago 33033000
chicago-london 9867000
london-chicago-London 33033000
london-chicago 16516500
Operation cost 92449500

Gross profit 97546500

Fixed cost 4500000

EBIT 93046500

If DC 10 is chosen

five-weekday seating Seat used for No. of operational days Revenue for each route
trip one-way fare ($) Revenue / weekday
demand capacity trips in a year per year
chicago-london-chicago 975 235 235 400 94000 240 22560000
chicago-london 230 235 230 680 156400 240 37536000
london-chicago-London 880 235 235 475 111625 240 26790000
london-chicago 400 235 235 775 182125 240 43710000

COGS
five-weekday seating Seat used for No. of operational days Total number of seat oper.cost Operation cost Open cost
trip KM Travelled Seat per Km
demand capacity trips in a year in a yr. seat-km in cents in $
chicago-london-chicago 975 385 385 240 92400 13000 1201200000 2.97 3567564000 35675640
chicago-london 230 385 230 240 55200 6500 358800000 2.97 1065636000 10656360
london-chicago-London 880 385 385 240 92400 13000 1201200000 2.97 3567564000 35675640
london-chicago 400 385 385 240 92400 6500 600600000 2.97 1783782000 17837820

Income statement - DC10


chicago-london-chicago 22560000
chicago-london 37536000
london-chicago-London 26790000
london-chicago 43710000
Revenue 130596000

chicago-london-chicago 35675640
chicago-london 10656360
london-chicago-London 35675640
london-chicago 17837820
Operation cost 99845460

Gross profit 30750540

Fixed cost 3700000

EBIT 27050540

Comparison B- 747 DC10


EBIT 93046500 27050540

Sol:- Earning before interest and taxes of B 747 is more hence it should be preferred

You might also like