| A | B | C | D | E | F | G | H | I | J | |
|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||
2 | Cost Range for Falcon 9 Reusability | Current Falcon 9 | Optimistic Assumptions | Higher Variable Costs | Low Reusability | Payload Reduction | ||||
3 | Fixed Cost (90% of Price) | 54,545,455 | 54,545,455 | 54,545,455 | 54,545,455 | 54,545,455 | ||||
4 | Variable Cost | 200,000 | 2,000,000 | 2,000,000 | 2,000,000 | |||||
5 | Number of Flights | 1 | 47 | 47 | 10 | 10 | ||||
6 | % of Original Payload | 100% | 100% | 100% | 100% | 50% | ||||
7 | Payload (KG) | 10,450 | 10,450 | 10,450 | 10,450 | 5,225 | ||||
8 | ||||||||||
9 | Breakeven Price per Flight | $54,545,455 | $1,360,542 | $3,160,542 | $7,454,546 | $7,454,546 | ||||
10 | Breakeven Price per KG | $5,220 | $130 | $302 | $713 | $1,427 | ||||
11 | ||||||||||
12 | ||||||||||
13 | ||||||||||
14 | ||||||||||
15 | ||||||||||
16 | ||||||||||
17 | ||||||||||
18 | ||||||||||
19 | ||||||||||
20 |