Estimate of CRAF Revenue

Estimate of CRAF Revenue
Appendix 3

Calculation of maximum revenue possible from CRAF air cargo, 2010 operations

Assumptions:

Landing fees equal to SJC
Landing fees based on gross weight listed in draft EA
All planes arrive loaded to capacity (no fuel burned)
All income is from landing fees
No expenses

*Source*:	Draft EA	Draft EA	Draft EA	SJC	Computed
	Flight Operations	Landings	Gross weight (1000 lbs)	Landing Fee ($, @ $1.05 per 1000 lbs)	Max Revenue ($1,000)
B747	312	156	836	878	137
DC8	1248	624	358	376	235
B757	2044	1022	241	253	259
B767	864	432	408	428	185
B727QF	1351	675.5	210	221	149
DC10	1351	675.5	235	247	167
A300	1351	675.5	376	395	267
A310	1351	675.5	301	316	213
MD11	1351	675.5	278	292	197
TOTAL	11223	5611.5			1809

Calculation of initial revenue possible from CRAF air cargo

	round trips	Max Revenue
Option 2	18	$1,809
Initial Operations, min	9	$905
Initial Operations, max	5	$503