OT 306: Note from Mike Summers - Falklands
Airbridge – Pricing issues
Ecomomic Issues
Social Issues
Proposed Prices
Conclusion
16
February 2009
AIRBRIDGE VOLUMES, COSTS AND
PRICES |
|
|
|
|
|
|
|
|
|
|||
Surplus/deficit shows risk
to FIG |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical Volumes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
Seat Class |
Infant |
Child/Student |
Duty(local) |
Group |
Apex |
Full Price |
Totals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003 |
pax return |
10 |
182 |
1418 |
57 |
103 |
36 |
1805 |
|
|
|
|
2004 |
pax return |
28 |
201 |
1395 |
54 |
71 |
31 |
1779 |
|
|
|
|
2005 |
pax return |
18 |
217 |
1404 |
51 |
85 |
15 |
1789 |
|
|
|
|
2006 |
pax return |
25 |
232 |
1411 |
50 |
61 |
38 |
1816 |
|
|
|
|
2007 |
pax return |
18 |
191 |
1224 |
57 |
84 |
26 |
1600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
pax return |
20 |
204 |
1370 |
54 |
81 |
29 |
1758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Volumes and Proposed
MoD Prices |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average pax return |
|
20 |
204 |
1370 |
54 |
81 |
29 |
1758 |
|
|
|
|
Price on sale now £ |
|
0 |
749 |
1497 |
1842 |
2196 |
3541 |
|
|
|
|
|
New MoD price to FIG £ |
|
0 |
1498 |
1498 |
1498 |
1498 |
2704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surplus / deficit £ |
|
0 |
-153096 |
-1370 |
18438 |
56259 |
24357 |
-55412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Volumes and
Break-even Prices (No concession) |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average pax return |
|
20 |
204 |
1370 |
54 |
81 |
29 |
1758 |
|
|
|
|
New MoD price to FIG £ |
|
0 |
1498 |
1498 |
1498 |
1498 |
2704 |
|
|
|
|
|
Price on sale now £ |
|
0 |
749 |
1497 |
1842 |
2196 |
3541 |
|
|
|
|
|
Required selling price to
b/e |
|
0 |
750 |
1500 |
2300 |
2800 |
3850 |
|
|
|
|
|
%age increase required |
|
0 |
0.13351135 |
0.20 |
24.864278 |
27.50 |
8.72634849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surplus / deficit £ |
|
0 |
-152891 |
2740 |
42987 |
104941 |
33349 |
31126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Volumes and
Break-even Prices (Student/child concession) |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average pax return |
|
20 |
204 |
1370 |
54 |
81 |
29 |
1758 |
|
|
|
|
New MoD price to FIG £ |
|
0 |
750 |
1498 |
1498 |
1498 |
2704 |
|
|
|
|
|
Price on sale now £ |
|
0 |
749 |
1497 |
1842 |
2196 |
3541 |
|
|
|
|
|
Recommended selling price to
b/e |
|
0 |
725 |
1450 |
1850 |
2200 |
3750 |
|
|
|
|
|
%age increase required |
|
0 |
-3.20427236 |
-3.13961256 |
0.43431053 |
0.18214936 |
5.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surplus / deficit £ |
|
0 |
-5110 |
-65770 |
18867 |
56581 |
30439 |
35007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Volumes and
Preferred Prices |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average pax return |
|
20 |
204 |
1370 |
54 |
81 |
29 |
1758 |
|
|
|
|
New MoD price to FIG £ |
|
0 |
1328 |
1328 |
1328 |
1328 |
2401 |
|
|
|
|
|
Price on sale now £ |
|
0 |
749 |
1497 |
1842 |
2196 |
3541 |
|
|
|
|
|
Preferred selling price |
|
0 |
600 |
1200 |
1500 |
2000 |
3000 |
|
|
|
|
|
%age decrease required |
|
0 |
54.8192771 |
9.63855422 |
-12.9518072 |
-50.6024096 |
-24.9479384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value of sales to MoD (no
concession) |
|
0 |
306191 |
2052560 |
80293 |
120739 |
78686 |
|
2638469 |
|
|
|
Value of Sales to MoD (st/ch
concession) |
|
0 |
153300 |
2052560 |
80293 |
120739 |
78686 |
|
2485578 |
|
|
|
Value of sales to MoD
(preferred prices) |
|
0 |
122640 |
1644240 |
80400 |
161200 |
87300 |
|
2095780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
mvs |
|
|
|
|
|
|
|
|
|
|
|
|
05/11/08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|