Operating Costs
|
|
||
| Make | CONQUEST | CONQUEST |
| Model | I | II |
| Serial Number | ORIGINAL | ORIGINAL |
| DIRECT COSTS/HOUR | ||
| Fuel | $134.00 | $140.00 |
| Cost/Gallon | $2.00 | $2.00 |
| Additive/Gallon | $0.00 | $0.00 |
| Burn/Hour | 67.00 | 70.00 |
| Maintenance | $116.00 | $116.00 |
| Labor/Hour | $70.00 | $70.00 |
| Parts/Hour | $46.00 | $46.00 |
| Engine Overhaul | $57.14 | $94.00 |
| Thrust Reverse Overhaul | $0.00 | $0.00 |
| Misc. Flight Expenses | $4.50 | $4.50 |
| Landing/Parking Fee | $4.50 | $4.50 |
| Crew Expenses | $0.00 | $0.00 |
| Supplies/Catering | $0.00 | $0.00 |
| Total Direct Cost | $311.64 | $354.50 |
| Block Speed Statute Miles/Hour | 259 | 287 |
| Total Cost/Statute Mile | $1.20 | $1.24 |
| ANNUAL FIXED COSTS | ||
| Crew Salaries | $105,092.00 | $105,092.00 |
| Capt. Salary | $48,160.00 | $48,160.00 |
| Co-pilot Salary | $32,680.00 | $32,680.00 |
| Benefits | $24,252.00 | $24,252.00 |
| Hangar Cost | $22,118.00 | $22,118.00 |
| Insurance | $12,598.00 | $14,910.00 |
| Hull | $9,198.00 | $11,510.00 |
| Legal Liability | $3,400.00 | $3,400.00 |
| Misc. Overhead | $15,968.00 | $14,873.00 |
| Training | $7,368.00 | $7,273.00 |
| Modernization | $4,600.00 | $3,600.00 |
| Nav. Equipment | $4,000.00 | $4,000.00 |
| Depreciation | $127,754.60 | $159,883.90 |
| Total Fixed Cost | $283,530.60 | $316,876.90 |
| ANNUAL BUDGET | ||
| Number of Seats | 6 | 8 |
| Miles | 135,000 | 135,000 |
| Hours | 521 | 470 |
| Total Direct Costs | $162,364.00 | $166,615.00 |
| Total Fixed Costs | $283,530.60 | $316,876.90 |
| Total Cost (Fixed & Direct) | $445,894.60 | $483,491.90 |
| Cost/Hour | $855.84 | $1,028.71 |
| Cost/Statute Mile | $3.30 | $3.58 |
| Cost/Seat Mile | $0.55 | $0.45 |
| Total Cost (No Depreciation) | $318,140.00 | $323,608.00 |
| Cost/Hour | $610.63 | $688.53 |
| Cost/Statute Mile | $2.36 | $2.40 |
| Cost/Seat Mile | $0.39 | $0.30 |