Operating Cost
|
|
||||
| Make | LEARJET | LEARJET | LEARJET | LEARJET |
| Model | 31A | 35A | 36A | 45 |
| Serial Number | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL |
| DIRECT COSTS/HOUR | ||||
| Fuel | $292.00 | $344.00 | $344.00 | $356.00 |
| Cost/Gallon | $2.00 | $2.00 | $2.00 | $2.00 |
| Additive/Gallon | $0.00 | $0.00 | $0.00 | $0.00 |
| Burn/Hour | 146.00 | 172.00 | 172.00 | 178.00 |
| Maintenance | $207.50 | $207.50 | $207.50 | $195.00 |
| Labor/Hour | $137.50 | $137.50 | $137.50 | $125.00 |
| Parts/Hour | $70.00 | $70.00 | $70.00 | $70.00 |
| Engine Overhaul | $253.00 | $278.00 | $278.00 | $236.00 |
| Thrust Reverse Overhaul | $12.00 | $12.00 | $12.00 | $12.00 |
| Misc. Flight Expenses | $6.00 | $6.00 | $6.00 | $6.00 |
| Landing/Parking Fee | $6.00 | $6.00 | $6.00 | $6.00 |
| Crew Expenses | $0.00 | $0.00 | $0.00 | $0.00 |
| Supplies/Catering | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Direct Cost | $770.50 | $847.50 | $847.50 | $805.00 |
| Block Speed Statute Miles/Hour | 421 | 428 | 428 | 430 |
| Total Cost/Statute Mile | $1.83 | $1.98 | $1.98 | $1.87 |
| ANNUAL FIXED COSTS | ||||
| Crew Salaries | $107,510.00 | $112,242.00 | $112,242.00 | $131,378.00 |
| Capt. Salary | $51,700.00 | $54,340.00 | $54,340.00 | $58,460.00 |
| Co-pilot Salary | $31,000.00 | $32,000.00 | $32,000.00 | $42,600.00 |
| Benefits | $24,810.00 | $25,902.00 | $25,902.00 | $30,318.00 |
| Hangar Cost | $43,354.00 | $43,354.00 | $43,354.00 | $53,248.00 |
| Insurance | $36,736.00 | $27,343.00 | $28,890.00 | $67,500.00 |
| Hull | $32,236.00 | $22,843.00 | $24,390.00 | $63,000.00 |
| Legal Liability | $4,500.00 | $4,500.00 | $4,500.00 | $4,500.00 |
| Misc. Overhead | $72,446.00 | $42,320.00 | $42,320.00 | $42,000.00 |
| Training | $20,446.00 | $18,620.00 | $18,620.00 | $20,000.00 |
| Modernization | $46,000.00 | $17,700.00 | $17,700.00 | $16,000.00 |
| Nav. Equipment | $6,000.00 | $6,000.00 | $6,000.00 | $6,000.00 |
| Depreciation | $447,717.78 | $317,279.28 | $459,500.00 | $875,000.00 |
| Total Fixed Cost | $707,763.78 | $542,538.28 | $686,306.00 | $1,169,126.00 |
| ANNUAL BUDGET | ||||
| Number of Seats | 8 | 7 | 6 | 10 |
| Miles | 200,000 | 200,000 | 200,000 | 200,000 |
| Hours | 475 | 467 | 467 | 465 |
| Total Direct Costs | $365,987.50 | $395,782.50 | $395,782.50 | $374,325.00 |
| Total Fixed Costs | $707,763.70 | $542,538.20 | $686,306.00 | $1,169,126.00 |
| Total Cost (Fixed & Direct) | $1,073,751.00 | $938,320.70 | $1,082,088.00 | $1,543,451.00 |
| Cost/Hour | $2,260.53 | $2,009.25 | $2,317.11 | $3,319.25 |
| Cost/Statute Mile | $5.37 | $4.69 | $5.41 | $7.72 |
| Cost/Seat Mile | $0.67 | $0.67 | $0.90 | $0.77 |
| Total Cost (No Depreciation) | $626,033.50 | $621,041.50 | $622,588.50 | $668,451.00 |
| Cost/Hour | $1,317.97 | $1,329.85 | $1,333.17 | $1,437.53 |
| Cost/Statute Mile | $3.13 | $3.11 | $3.11 | $3.34 |
| Cost/Seat Mile | $0.39 | $0.44 | $0.52 | $0.33 |