Operating Cost
|
|
|||||
| Make | GLOBAL EXPRESS | GULFSTREAM | GULFSTREAM | GULFSTREAM | |
| Model | BD-700 | G-IV | G-IVSP | G-V | |
| Serial Number | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL | |
| DIRECT COSTS/HOUR | |||||
| Fuel | $736.00 | $982.00 | $902.00 | $814.00 | |
| Cost/Gallon | $2.00 | $2.00 | $2.00 | $2.00 | |
| Additive/Gallon | $0.00 | $0.00 | $0.00 | $0.00 | |
| Burn/Hour | 368.00 | 491.00 | 451.00 | 407.00 | |
| Maintenance | $418.50 | $333.00 | $206.04 | $416.74 | |
| Labor/Hour | $258.50 | $158.00 | $84.50 | $315.26 | |
| Parts/Hour | $160.00 | $175.00 | $121.54 | $101.48 | |
| Engine Overhaul | $182.22 | $215.00 | $229.42 | $74.00 | |
| Thrust Reverse Overhaul | $15.00 | $12.00 | $15.00 | $15.00 | |
| Misc. Flight Expenses | $30.00 | $14.00 | $37.30 | $30.00 | |
| Landing/Parking Fee | $30.00 | $14.00 | $37.30 | $30.00 | |
| Crew Expenses | $0.00 | $0.00 | $0.00 | $0.00 | |
| Supplies/Catering | $0.00 | $0.00 | $0.00 | $0.00 | |
| Total Direct Cost | $1,381.72 | $1,556.00 | $1,389.76 | $1,349.74 | |
| Block Speed Statute Miles/Hour | 480 | 429 | 436 | 451 | |
| Total Cost/Statute Mile | $2.88 | $3.63 | $3.19 | $2.99 | |
| ANNUAL FIXED COSTS | |||||
| Crew Salaries | $208,845.00 | $198,821.00 | $213,314.00 | $245,311.00 | |
| Capt. Salary | $96,440.00 | $93,339.00 | $95,188.00 | $109,466.00 | |
| Co-pilot Salary | $64,210.00 | $59,600.00 | $68,900.00 | $79,235.00 | |
| Benefits | $48,195.00 | $45,882.00 | $49,226.00 | $56,610.00 | |
| Hangar Cost | $123,663.00 | $121,635.00 | $121,635.00 | $123,663.00 | |
| Insurance | $85,990.00 | $170,428.00 | $214,000.00 | $85,750.00 | |
| Hull | $60,990.00 | $165,928.00 | $198,000.00 | $60,750.00 | |
| Legal Liability | $25,000.00 | $4,500.00 | $16,000.00 | $25,000.00 | |
| Misc. Overhead | $115,325.00 | $158,331.00 | $167,321.00 | $118,875.00 | |
| Training | $47,825.00 | $38,410.00 | $35,400.00 | $51,375.00 | |
| Modernization | $55,000.00 | $110,000.00 | $122,000.00 | $55,000.00 | |
| Nav. Equipment | $12,500.00 | $9,921.00 | $9,921.00 | $12,500.00 | |
| Depreciation | $3,280,000.00 | $2,304,533.75 | $2,750,000.00 | $3,390,000.00 | |
| Total Fixed Cost | $3,813,823.00 | $2,953,748.75 | $3,466,270.00 | $3,963,599.00 | |
| ANNUAL BUDGET | |||||
| Number of Seats | 14 | 16 | 13 | 14 | |
| Miles | 250,000 | 200,000 | 200,000 | 250,000 | |
| Hours | 520 | 466 | 458 | 554 | |
| Total Direct Costs | $718,494.40 | $725,096.00 | $636,510.00 | $747,755.90 | |
| Total Fixed Costs | $3,813,823.00 | $2,953,748.00 | $3,466,270.00 | $3,963,599.00 | |
| Total Cost (Fixed & Direct) | $4,532,317.00 | $3,678,844.00 | $4,102,780.00 | $4,711,354.00 | |
| Cost/Hour | $8,716.00 | $7,894.52 | $8,958.03 | $8,504.25 | |
| Cost/Statute Mile | $18.13 | $18.39 | $20.51 | $18.85 | |
| Cost/Seat Mile | $1.29 | $1.15 | $1.58 | $1.35 | |
| Total Cost (No Depreciation) | $1,252,317.00 | $1,374,311.00 | $1,352,780.00 | $1,321,354.00 | |
| Cost/Hour | $2,408.30 | $2,949.17 | $2,953.67 | $2,385.12 | |
| Cost/Statute Mile | $5.01 | $6.87 | $6.76 | $5.29 | |
| Cost/Seat Mile | $0.36 | $0.43 | $0.52 | $0.38 |