Operating Cost
|
|
||||
| Make | LEARJET | LEARJET | LEARJET | LEARJET |
| Model | 55 | 55B | 55C | 60 |
| Serial Number | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL |
| DIRECT COSTS/HOUR | ||||
| Fuel | $390.00 | $394.00 | $394.00 | $378.00 |
| Cost/Gallon | $2.00 | $2.00 | $2.00 | $2.00 |
| Additive/Gallon | $0.00 | $0.00 | $0.00 | $0.00 |
| Burn/Hour | 195.00 | 197.00 | 197.00 | 189.00 |
| Maintenance | $237.50 | $237.50 | $237.50 | $237.50 |
| Labor/Hour | $137.50 | $137.50 | $137.50 | $137.50 |
| Parts/Hour | $100.00 | $100.00 | $100.00 | $100.00 |
| Engine Overhaul | $283.31 | $283.31 | $283.31 | $233.20 |
| Thrust Reverse Overhaul | $12.00 | $12.00 | $12.00 | $12.00 |
| Misc. Flight Expenses | $8.00 | $8.00 | $8.00 | $8.00 |
| Landing/Parking Fee | $8.00 | $8.00 | $8.00 | $8.00 |
| Crew Expenses | $0.00 | $0.00 | $0.00 | $0.00 |
| Supplies/Catering | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Direct Cost | $930.81 | $934.81 | $934.81 | $868.70 |
| Block Speed Statute Miles/Hour | 422 | 422 | 423 | 432 |
| Total Cost/Statute Mile | $2.21 | $2.22 | $2.21 | $2.01 |
| ANNUAL FIXED COSTS | ||||
| Crew Salaries | $145,314.00 | $145,314.00 | $145,314.00 | $161,541.00 |
| Capt. Salary | $62,280.00 | $62,280.00 | $62,280.00 | $74,262.00 |
| Co-pilot Salary | $49,500.00 | $49,500.00 | $49,500.00 | $50,000.00 |
| Benefits | $33,534.00 | $33,534.00 | $33,534.00 | $37,279.00 |
| Hangar Cost | $53,248.00 | $53,248.00 | $53,248.00 | $53,248.00 |
| Insurance | $19,800.00 | $34,500.00 | $34,500.00 | $76,855.00 |
| Hull | $15,300.00 | $30,000.00 | $30,000.00 | $72,355.00 |
| Legal Liability | $4,500.00 | $4,500.00 | $4,500.00 | $4,500.00 |
| Misc. Overhead | $56,545.00 | $56,545.00 | $58,550.00 | $57,000.00 |
| Training | $22,545.00 | $22,545.00 | $24,130.00 | $25,000.00 |
| Modernization | $28,000.00 | $28,000.00 | $28,420.00 | $26,000.00 |
| Nav. Equipment | $6,000.00 | $6,000.00 | $6,000.00 | $6,000.00 |
| Depreciation | $526,662.00 | $497,000.00 | $672,000.00 | $236,540.27 |
| Total Fixed Cost | $801,569.00 | $786,607.00 | $963,612.00 | $585,184.27 |
| ANNUAL BUDGET | ||||
| Number of Seats | 7 | 7 | 7 | 7 |
| Miles | 200,000 | 200,000 | 200,000 | 200,000 |
| Hours | 473 | 473 | 472 | 462 |
| Total Direct Costs | $440,273.10 | $442,165.10 | $441,230.30 | $401,339.40 |
| Total Fixed Costs | $801,569.00 | $786,607.00 | $963,612.00 | $585,184.20 |
| Total Cost (Fixed & Direct) | $1,241,842.00 | $1,228,772.00 | $1,404,842.00 | $986,523.60 |
| Cost/Hour | $2,625.46 | $2,597.83 | $2,976.36 | $2,135.33 |
| Cost/Statute Mile | $6.21 | $6.14 | $7.02 | $4.93 |
| Cost/Seat Mile | $0.89 | $0.88 | $1.00 | $0.70 |
| Total Cost (No Depreciation) | $715,180.10 | $731,772.10 | $732,842.30 | $749,983.40 |
| Cost/Hour | $1,512.01 | $1,547.09 | $1,552.63 | $1,623.34 |
| Cost/Statute Mile | $3.58 | $3.66 | $3.66 | $3.75 |
| Cost/Seat Mile | $0.51 | $0.52 | $0.52 | $0.54 |